{ "ticker": { "uuid": "02b63df0-8d2a-41f8-bb81-3cb9af12a0fa", "symbol": "FMBH", "name": "First Mid Illinois Bancshares Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/02b63df0-8d2a-41f8-bb81-3cb9af12a0fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/02b63df0-8d2a-41f8-bb81-3cb9af12a0fa/" }, "latest_snapshot": { "ticker": { "uuid": "02b63df0-8d2a-41f8-bb81-3cb9af12a0fa", "symbol": "FMBH", "name": "First Mid Illinois Bancshares Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/02b63df0-8d2a-41f8-bb81-3cb9af12a0fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/02b63df0-8d2a-41f8-bb81-3cb9af12a0fa/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.62, "value": 0.35, "quality": 0.64, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": 21 }, "headline_factors": { "price": 52.09, "market_cap": 1386416813.64, "pe_ratio": 13.8288, "earnings_yield": 0.0435, "ebitda_to_ev": 0.0536, "shareholder_yield": 0.0189, "roe": 0.091, "piotroski_f_score": 6, "momentum_12_1": 0.3265, "volatility_252d": 0.2229 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 13.8288, "ev_ebitda": 18.6608, "earnings_yield": 0.0435, "fcf_yield": 0.0813, "shareholder_yield": 0.0189 }, "quality": { "roe": 0.091, "roic": 0.0406, "gross_margin": 0.6516, "fcf_margin": 0.3024, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0054, "eps_growth_1y": 0.1899, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.4259, "momentum_12_1": 0.3265, "relative_strength": 0.2498 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.64, "momentum_percentile": 0.84, "growth_composite": 67, "yield_composite": 69, "overall_composite": 38, "os_score": 0.62, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 45.03, "os": 0.8, "value": 0.77, "quality": 0.33, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 12.4968, "earnings_yield": 0.0724, "shareholder_yield": 0.0218, "roe": 0.0891, "momentum_12_1": 0.2399 }, { "week_end_date": "2026-06-14", "price": 46.67, "os": 0.84, "value": 0.77, "quality": 0.62, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 12.952, "earnings_yield": 0.0701, "shareholder_yield": 0.021, "roe": 0.0891, "momentum_12_1": 0.2085 }, { "week_end_date": "2026-06-21", "price": 45.86, "os": 0.87, "value": 0.77, "quality": 0.63, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 12.7272, "earnings_yield": 0.0712, "shareholder_yield": 0.0214, "roe": 0.0891, "momentum_12_1": 0.2633 }, { "week_end_date": "2026-06-28", "price": 48.13, "os": 0.75, "value": 0.75, "quality": 0.63, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 13.3572, "earnings_yield": 0.0682, "shareholder_yield": 0.0204, "roe": 0.0891, "momentum_12_1": 0.1818 }, { "week_end_date": "2026-07-05", "price": 48.46, "os": 0.79, "value": 0.75, "quality": 0.33, "momentum": 0.7, "confidence": 0.991, "coverage": 1, "pe_ratio": 13.4487, "earnings_yield": 0.0677, "shareholder_yield": 0.0203, "roe": 0.0891, "momentum_12_1": 0.1628 }, { "week_end_date": "2026-07-12", "price": 47.93, "os": 0.88, "value": 0.75, "quality": 0.64, "momentum": 0.78, "confidence": 0.98, "coverage": 1, "pe_ratio": 13.3017, "earnings_yield": 0.0684, "shareholder_yield": 0.0205, "roe": 0.0891, "momentum_12_1": 0.2309 }, { "week_end_date": "2026-07-19", "price": 49.23, "os": 0.86, "value": 0.74, "quality": 0.64, "momentum": 0.73, "confidence": 0.969, "coverage": 1, "pe_ratio": 13.6624, "earnings_yield": 0.0668, "shareholder_yield": 0.0199, "roe": 0.0891, "momentum_12_1": 0.2095 }, { "week_end_date": "2026-07-26", "price": 51, "os": 0.83, "value": 0.65, "quality": 0.64, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 13.5394, "earnings_yield": 0.0443, "shareholder_yield": 0.0193, "roe": 0.091, "momentum_12_1": 0.2727 }, { "week_end_date": "2026-08-02", "price": 52.09, "os": 0.62, "value": 0.35, "quality": 0.64, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 13.8288, "earnings_yield": 0.0435, "shareholder_yield": 0.0189, "roe": 0.091, "momentum_12_1": 0.3265 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 136819000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 466041000, "cost_of_revenue": 126746000, "gross_profit": 339295000, "ebit": 117048000, "ebitda": 117048000, "pretax_income": 117048000, "tax_provision": 25299000, "net_income": 91749000, "net_income_to_common": 91749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 23986508, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 130874000, "capital_expenditure": 6846000, "free_cash_flow": 137720000, "dividends_paid": 23395000, "share_repurchases": -724000, "shares_issued": 1120000, "net_debt_issued": -2317000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114884000, "cost_of_revenue": 35225000, "gross_profit": 79659000, "ebit": 7487000, "ebitda": 11365000, "pretax_income": 36320000, "tax_provision": 8531000, "net_income": 27789000, "net_income_to_common": 27789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303853000, "total_current_assets": 1641169000, "total_assets": 9209967000, "short_term_debt": 256548000, "long_term_debt": null, "total_debt": 611965000, "total_liabilities": 8108223000, "total_equity": 1101744000, "shares_outstanding": 26604784, "goodwill_and_intangibles": 273456000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114884000, "cost_of_revenue": 35225000, "gross_profit": 79659000, "ebit": 7487000, "ebitda": 11365000, "pretax_income": 36320000, "tax_provision": 8531000, "net_income": 27789000, "net_income_to_common": 27789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303853000, "total_current_assets": 1641169000, "total_assets": 9209967000, "short_term_debt": 256548000, "long_term_debt": null, "total_debt": 611965000, "total_liabilities": 8108223000, "total_equity": 1101744000, "shares_outstanding": 26604784, "goodwill_and_intangibles": 273456000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100620000, "cost_of_revenue": 29835000, "gross_profit": 70785000, "ebit": 7462000, "ebitda": 10763000, "pretax_income": 33903000, "tax_provision": 7576000, "net_income": 26327000, "net_income_to_common": 26327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479143000, "total_current_assets": 736283000, "total_assets": 9288617000, "short_term_debt": 256548000, "long_term_debt": 341463000, "total_debt": 611965000, "total_liabilities": 8211991000, "total_equity": 1076626000, "shares_outstanding": 24893802, "goodwill_and_intangibles": 277347000 }, "cash_flow": { "operating_cash_flow": 25077000, "capital_expenditure": 1960000, "free_cash_flow": 27037000, "dividends_paid": 5984000, "share_repurchases": -500000, "shares_issued": 524000, "net_debt_issued": -206000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117580000, "cost_of_revenue": 31714000, "gross_profit": 85866000, "ebit": 29999000, "ebitda": 34912000, "pretax_income": 29999000, "tax_provision": 6321000, "net_income": 23678000, "net_income_to_common": 23678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 24000061, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 42203000, "capital_expenditure": 2032000, "free_cash_flow": 44235000, "dividends_paid": 5971000, "share_repurchases": null, "shares_issued": 225000, "net_debt_issued": 3499000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117580000, "cost_of_revenue": 31714000, "gross_profit": 85866000, "ebit": 29999000, "ebitda": 34912000, "pretax_income": 29999000, "tax_provision": 6321000, "net_income": 23678000, "net_income_to_common": 23678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256584000, "total_current_assets": 1125002000, "total_assets": 7966658000, "short_term_debt": 196716000, "long_term_debt": 354462000, "total_debt": 564388000, "total_liabilities": 7007966000, "total_equity": 958692000, "shares_outstanding": 24000061, "goodwill_and_intangibles": 253016000 }, "cash_flow": { "operating_cash_flow": 42203000, "capital_expenditure": 2032000, "free_cash_flow": 44235000, "dividends_paid": 5971000, "share_repurchases": null, "shares_issued": 225000, "net_debt_issued": 3499000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }