{ "ticker": { "uuid": "0609420d-a5df-4673-be50-9b36def5f130", "symbol": "CRSR", "name": "Corsair Gaming\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/0609420d-a5df-4673-be50-9b36def5f130/", "api_url": "https://sharemaestro.com/factors/api/tickers/0609420d-a5df-4673-be50-9b36def5f130/" }, "latest_snapshot": { "ticker": { "uuid": "0609420d-a5df-4673-be50-9b36def5f130", "symbol": "CRSR", "name": "Corsair Gaming\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/0609420d-a5df-4673-be50-9b36def5f130/", "api_url": "https://sharemaestro.com/factors/api/tickers/0609420d-a5df-4673-be50-9b36def5f130/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.06, "value": 0.17, "quality": 0.2, "momentum": 0.26, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 9.85, "market_cap": 1052789778.35, "pe_ratio": 193.8839, "earnings_yield": 0.018, "ebitda_to_ev": 0.075, "shareholder_yield": -0.004, "roe": 0.0084, "piotroski_f_score": 6, "momentum_12_1": -0.0762, "volatility_252d": 0.8941 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 193.8839, "ev_ebitda": 13.3291, "earnings_yield": 0.018, "fcf_yield": 0.0808, "shareholder_yield": -0.004 }, "quality": { "roe": 0.0084, "roic": 0.0299, "gross_margin": 0.3016, "fcf_margin": 0.0529, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0803, "eps_growth_1y": null, "fcf_growth_1y": -0.1572 }, "momentum": { "price_return_12m": 0.0569, "momentum_12_1": -0.0762, "relative_strength": -0.1594 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.2, "momentum_percentile": 0.26, "growth_composite": 34, "yield_composite": 75, "overall_composite": 94, "os_score": 0.06, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.01, "os": 0.05, "value": 0.21, "quality": 0.18, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 177.3497, "earnings_yield": 0.0199, "shareholder_yield": -0.0044, "roe": 0.0084, "momentum_12_1": -0.1416 }, { "week_end_date": "2026-06-14", "price": 8.43, "os": 0.06, "value": 0.24, "quality": 0.21, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 165.9332, "earnings_yield": 0.0214, "shareholder_yield": -0.0047, "roe": 0.0084, "momentum_12_1": -0.2575 }, { "week_end_date": "2026-06-21", "price": 8.95, "os": 0.05, "value": 0.21, "quality": 0.17, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 176.1687, "earnings_yield": 0.02, "shareholder_yield": -0.0045, "roe": 0.0084, "momentum_12_1": -0.1473 }, { "week_end_date": "2026-06-28", "price": 8.61, "os": 0.07, "value": 0.24, "quality": 0.18, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 169.4762, "earnings_yield": 0.0209, "shareholder_yield": -0.0046, "roe": 0.0084, "momentum_12_1": 0.2739 }, { "week_end_date": "2026-07-05", "price": 8.9, "os": 0.06, "value": 0.23, "quality": 0.18, "momentum": 0.21, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 175.1845, "earnings_yield": 0.0201, "shareholder_yield": -0.0045, "roe": 0.0084, "momentum_12_1": -0.0615 }, { "week_end_date": "2026-07-12", "price": 9.66, "os": 0.06, "value": 0.19, "quality": 0.2, "momentum": 0.31, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 190.144, "earnings_yield": 0.0184, "shareholder_yield": -0.0041, "roe": 0.0084, "momentum_12_1": -0.1173 }, { "week_end_date": "2026-07-19", "price": 9.75, "os": 0.05, "value": 0.18, "quality": 0.2, "momentum": 0.25, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 191.9156, "earnings_yield": 0.0182, "shareholder_yield": -0.0041, "roe": 0.0084, "momentum_12_1": -0.0356 }, { "week_end_date": "2026-07-26", "price": 9.85, "os": 0.06, "value": 0.17, "quality": 0.2, "momentum": 0.26, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 193.8839, "earnings_yield": 0.018, "shareholder_yield": -0.004, "roe": 0.0084, "momentum_12_1": -0.0762 } ], "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": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1472480000, "cost_of_revenue": 1046597000, "gross_profit": 425883000, "ebit": -2799000, "ebitda": 51391000, "pretax_income": -12149000, "tax_provision": 2816000, "net_income": -12465000, "net_income_to_common": -12465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 106005000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 50121000, "capital_expenditure": 15374000, "free_cash_flow": 65495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52815000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1316379000, "cost_of_revenue": 988782000, "gross_profit": 327597000, "ebit": -48451000, "ebitda": 3446000, "pretax_income": -61658000, "tax_provision": 21736000, "net_income": -85181000, "net_income_to_common": -85181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107011000, "total_current_assets": 623388000, "total_assets": 1235829000, "short_term_debt": 28072000, "long_term_debt": 161310000, "total_debt": 237042000, "total_liabilities": 616377000, "total_equity": 604303000, "shares_outstanding": 104164000, "goodwill_and_intangibles": 518541000 }, "cash_flow": { "operating_cash_flow": 35877000, "capital_expenditure": 9849000, "free_cash_flow": 45726000, "dividends_paid": 5792000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354512000, "cost_of_revenue": 238483000, "gross_profit": 116029000, "ebit": 14591000, "ebitda": 27948000, "pretax_income": 12900000, "tax_provision": -157000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118152000, "total_current_assets": 599359000, "total_assets": 1177340000, "short_term_debt": 6121000, "long_term_debt": 113691000, "total_debt": 6121000, "total_liabilities": 516531000, "total_equity": 647642000, "shares_outstanding": 107774000, "goodwill_and_intangibles": 472668000 }, "cash_flow": { "operating_cash_flow": 29728000, "capital_expenditure": 3669000, "free_cash_flow": 33397000, "dividends_paid": 175000, "share_repurchases": -5011000, "shares_issued": 2055000, "net_debt_issued": -1563000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436855000, "cost_of_revenue": 292301000, "gross_profit": 144554000, "ebit": 27239000, "ebitda": 41482000, "pretax_income": 25094000, "tax_provision": -956000, "net_income": 24137000, "net_income_to_common": 24137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 107800000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 38169000, "capital_expenditure": 5250000, "free_cash_flow": 43419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 150000, "net_debt_issued": -1562000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436855000, "cost_of_revenue": 292301000, "gross_profit": 144554000, "ebit": 27239000, "ebitda": 41482000, "pretax_income": 25094000, "tax_provision": -956000, "net_income": 24137000, "net_income_to_common": 24137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 107800000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 38169000, "capital_expenditure": 5250000, "free_cash_flow": 43419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 150000, "net_debt_issued": -1562000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436855000, "cost_of_revenue": 292301000, "gross_profit": 144554000, "ebit": 27239000, "ebitda": 41482000, "pretax_income": 25094000, "tax_provision": -956000, "net_income": 24137000, "net_income_to_common": 24137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 107800000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 38169000, "capital_expenditure": 5250000, "free_cash_flow": 43419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 150000, "net_debt_issued": -1562000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436855000, "cost_of_revenue": 292301000, "gross_profit": 144554000, "ebit": 27239000, "ebitda": 41482000, "pretax_income": 25094000, "tax_provision": -956000, "net_income": 24137000, "net_income_to_common": 24137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 107800000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 38169000, "capital_expenditure": 5250000, "free_cash_flow": 43419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 150000, "net_debt_issued": -1562000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436855000, "cost_of_revenue": 292301000, "gross_profit": 144554000, "ebit": 27239000, "ebitda": 41482000, "pretax_income": 25094000, "tax_provision": -956000, "net_income": 24137000, "net_income_to_common": 24137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98583000, "total_current_assets": 665458000, "total_assets": 1253784000, "short_term_debt": 6120000, "long_term_debt": 115222000, "total_debt": 121342000, "total_liabilities": 608030000, "total_equity": 633557000, "shares_outstanding": 107800000, "goodwill_and_intangibles": 482975000 }, "cash_flow": { "operating_cash_flow": 38169000, "capital_expenditure": 5250000, "free_cash_flow": 43419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 150000, "net_debt_issued": -1562000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }