{ "ticker": { "uuid": "06e7c2cc-40d5-4311-8680-70bc2dca4daf", "symbol": "NGVC", "name": "Natural Grocers by Vitamin Cottage Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/06e7c2cc-40d5-4311-8680-70bc2dca4daf/", "api_url": "https://sharemaestro.com/factors/api/tickers/06e7c2cc-40d5-4311-8680-70bc2dca4daf/" }, "latest_snapshot": { "ticker": { "uuid": "06e7c2cc-40d5-4311-8680-70bc2dca4daf", "symbol": "NGVC", "name": "Natural Grocers by Vitamin Cottage Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/06e7c2cc-40d5-4311-8680-70bc2dca4daf/", "api_url": "https://sharemaestro.com/factors/api/tickers/06e7c2cc-40d5-4311-8680-70bc2dca4daf/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.78, "value": 0.81, "quality": 0.75, "momentum": 0.14, "coverage": 1, "confidence": 0.958, "delta": -4 }, "headline_factors": { "price": 30.01, "market_cap": 691453987.86, "pe_ratio": 14.3536, "earnings_yield": 0.0642, "ebitda_to_ev": 0.0965, "shareholder_yield": 0.019, "roe": 0.2086, "piotroski_f_score": 7, "momentum_12_1": -0.1812, "volatility_252d": 0.4104 }, "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": 14.3536, "ev_ebitda": 10.3585, "earnings_yield": 0.0642, "fcf_yield": 0.1433, "shareholder_yield": 0.019 }, "quality": { "roe": 0.2086, "roic": 0.0944, "gross_margin": 0.292, "fcf_margin": 0.1064, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0309, "eps_growth_1y": 0.1676, "fcf_growth_1y": 0.3047 }, "momentum": { "price_return_12m": -0.2348, "momentum_12_1": -0.1812, "relative_strength": -0.4031 }, "scores": { "value_percentile": 0.81, "quality_percentile": 0.75, "momentum_percentile": 0.14, "growth_composite": 31, "yield_composite": 69, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 30.1, "os": 0.74, "value": 0.79, "quality": 0.75, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 14.3966, "earnings_yield": 0.0641, "shareholder_yield": 0.0189, "roe": 0.2086, "momentum_12_1": -0.4083 }, { "week_end_date": "2026-06-14", "price": 31.58, "os": 0.75, "value": 0.78, "quality": 0.75, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 15.1045, "earnings_yield": 0.062, "shareholder_yield": 0.018, "roe": 0.2086, "momentum_12_1": -0.3068 }, { "week_end_date": "2026-06-21", "price": 30.11, "os": 0.73, "value": 0.79, "quality": 0.75, "momentum": 0.1, "confidence": 1, "coverage": 1, "pe_ratio": 14.4014, "earnings_yield": 0.0641, "shareholder_yield": 0.0189, "roe": 0.2086, "momentum_12_1": -0.2898 }, { "week_end_date": "2026-06-28", "price": 32.11, "os": 0.76, "value": 0.77, "quality": 0.75, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 15.358, "earnings_yield": 0.0613, "shareholder_yield": 0.0178, "roe": 0.2086, "momentum_12_1": -0.2368 }, { "week_end_date": "2026-07-05", "price": 32.6, "os": 0.75, "value": 0.77, "quality": 0.77, "momentum": 0.15, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.5923, "earnings_yield": 0.0606, "shareholder_yield": 0.0175, "roe": 0.2086, "momentum_12_1": -0.2346 }, { "week_end_date": "2026-07-12", "price": 32.89, "os": 0.71, "value": 0.76, "quality": 0.74, "momentum": 0.1, "confidence": 0.98, "coverage": 1, "pe_ratio": 15.731, "earnings_yield": 0.0602, "shareholder_yield": 0.0173, "roe": 0.2086, "momentum_12_1": -0.1762 }, { "week_end_date": "2026-07-19", "price": 32.73, "os": 0.74, "value": 0.77, "quality": 0.74, "momentum": 0.15, "confidence": 0.969, "coverage": 1, "pe_ratio": 15.6545, "earnings_yield": 0.0604, "shareholder_yield": 0.0174, "roe": 0.2086, "momentum_12_1": -0.2215 }, { "week_end_date": "2026-07-26", "price": 30.01, "os": 0.78, "value": 0.81, "quality": 0.75, "momentum": 0.14, "confidence": 0.958, "coverage": 1, "pe_ratio": 14.3536, "earnings_yield": 0.0642, "shareholder_yield": 0.019, "roe": 0.2086, "momentum_12_1": -0.1812 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 40556000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31379000, "free_cash_flow": 86683000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 40556000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31379000, "free_cash_flow": 86683000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 40556000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31379000, "free_cash_flow": 86683000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 40556000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31379000, "free_cash_flow": 86683000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 40556000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31379000, "free_cash_flow": 86683000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 81112000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31201000, "free_cash_flow": 86505000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330836000, "cost_of_revenue": 932959000, "gross_profit": 397877000, "ebit": 61990000, "ebitda": 93804000, "pretax_income": 58927000, "tax_provision": 12483000, "net_income": 46444000, "net_income_to_common": 46444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17116000, "total_current_assets": 168075000, "total_assets": 670504000, "short_term_debt": 40556000, "long_term_debt": null, "total_debt": 332019000, "total_liabilities": 458109000, "total_equity": 212395000, "shares_outstanding": 23255274, "goodwill_and_intangibles": 16898000 }, "cash_flow": { "operating_cash_flow": 55304000, "capital_expenditure": 31201000, "free_cash_flow": 86505000, "dividends_paid": 11009000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3825000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1241585000, "cost_of_revenue": 876775000, "gross_profit": 364810000, "ebit": 46977000, "ebitda": 77907000, "pretax_income": 42801000, "tax_provision": 8866000, "net_income": 33935000, "net_income_to_common": 33935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8871000, "total_current_assets": 147058000, "total_assets": 655476000, "short_term_debt": 79772000, "long_term_debt": null, "total_debt": 346507000, "total_liabilities": 481222000, "total_equity": 174254000, "shares_outstanding": 23083903, "goodwill_and_intangibles": 13469000 }, "cash_flow": { "operating_cash_flow": 73760000, "capital_expenditure": 38680000, "free_cash_flow": 112440000, "dividends_paid": 31866000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -11298000 } } ], "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": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18105000, "ebitda": 26256000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18105000, "ebitda": 26256000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18105000, "ebitda": 26256000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18105000, "ebitda": 26256000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18105000, "ebitda": 26256000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18105000, "ebitda": 26256000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337376000, "cost_of_revenue": 242863000, "gross_profit": 94513000, "ebit": 18672000, "ebitda": 26823000, "pretax_income": 17473000, "tax_provision": 4038999, "net_income": 13434000, "net_income_to_common": 13434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20723000, "total_current_assets": 170556000, "total_assets": 684701000, "short_term_debt": 41485000, "long_term_debt": 1451000, "total_debt": 323071000, "total_liabilities": 453806000, "total_equity": 230895000, "shares_outstanding": 23103448, "goodwill_and_intangibles": 11311000 }, "cash_flow": { "operating_cash_flow": 22705000, "capital_expenditure": 20781000, "free_cash_flow": 43486000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335579000, "cost_of_revenue": 236720000, "gross_profit": 98859000, "ebit": 14647000, "ebitda": 22620000, "pretax_income": 13934000, "tax_provision": 2600000, "net_income": 11334000, "net_income_to_common": 11334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23210000, "total_current_assets": 166808000, "total_assets": 668556000, "short_term_debt": 40698000, "long_term_debt": null, "total_debt": 324947000, "total_liabilities": 448545000, "total_equity": 220011000, "shares_outstanding": 23250050, "goodwill_and_intangibles": 16537000 }, "cash_flow": { "operating_cash_flow": 21134000, "capital_expenditure": 9601000, "free_cash_flow": 30735000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335579000, "cost_of_revenue": 236720000, "gross_profit": 98859000, "ebit": 14647000, "ebitda": 22620000, "pretax_income": 13934000, "tax_provision": 2600000, "net_income": 11334000, "net_income_to_common": 11334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23210000, "total_current_assets": 166808000, "total_assets": 668556000, "short_term_debt": 40698000, "long_term_debt": null, "total_debt": 324947000, "total_liabilities": 448545000, "total_equity": 220011000, "shares_outstanding": 23250050, "goodwill_and_intangibles": 16537000 }, "cash_flow": { "operating_cash_flow": 21134000, "capital_expenditure": 9601000, "free_cash_flow": 30735000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335579000, "cost_of_revenue": 236720000, "gross_profit": 98859000, "ebit": 14647000, "ebitda": 22620000, "pretax_income": 13934000, "tax_provision": 2600000, "net_income": 11334000, "net_income_to_common": 11334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23210000, "total_current_assets": 166808000, "total_assets": 668556000, "short_term_debt": 40698000, "long_term_debt": null, "total_debt": 324947000, "total_liabilities": 448545000, "total_equity": 220011000, "shares_outstanding": 23250050, "goodwill_and_intangibles": 16537000 }, "cash_flow": { "operating_cash_flow": 21134000, "capital_expenditure": 9601000, "free_cash_flow": 30735000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335579000, "cost_of_revenue": 236720000, "gross_profit": 98859000, "ebit": 14647000, "ebitda": 22620000, "pretax_income": 13934000, "tax_provision": 2600000, "net_income": 11334000, "net_income_to_common": 11334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23210000, "total_current_assets": 166808000, "total_assets": 668556000, "short_term_debt": 40698000, "long_term_debt": null, "total_debt": 324947000, "total_liabilities": 448545000, "total_equity": 220011000, "shares_outstanding": 23250050, "goodwill_and_intangibles": 16537000 }, "cash_flow": { "operating_cash_flow": 21134000, "capital_expenditure": 9601000, "free_cash_flow": 30735000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335579000, "cost_of_revenue": 236720000, "gross_profit": 98859000, "ebit": 14647000, "ebitda": 22620000, "pretax_income": 13934000, "tax_provision": 2600000, "net_income": 11334000, "net_income_to_common": 11334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23210000, "total_current_assets": 166808000, "total_assets": 668556000, "short_term_debt": 40698000, "long_term_debt": null, "total_debt": 324947000, "total_liabilities": 448545000, "total_equity": 220011000, "shares_outstanding": 23250050, "goodwill_and_intangibles": 16537000 }, "cash_flow": { "operating_cash_flow": 21134000, "capital_expenditure": 9601000, "free_cash_flow": 30735000, "dividends_paid": 3455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }