{ "ticker": { "uuid": "0b6b35a5-30a7-400e-8fe4-770b974f1ae3", "symbol": "THRY", "name": "Thryv Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/" }, "latest_snapshot": { "ticker": { "uuid": "0b6b35a5-30a7-400e-8fe4-770b974f1ae3", "symbol": "THRY", "name": "Thryv Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.83, "value": 0.96, "quality": 0.76, "momentum": 0.01, "coverage": 0.909, "confidence": 0.881, "delta": 1 }, "headline_factors": { "price": 3.85, "market_cap": 170524927.17, "pe_ratio": 11.7872, "earnings_yield": 0.1371, "ebitda_to_ev": 0.2253, "shareholder_yield": 0.0293, "roe": 0.0642, "piotroski_f_score": 5, "momentum_12_1": -0.7031, "volatility_252d": 0.8853 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 11.7872, "ev_ebitda": 4.4393, "earnings_yield": 0.1371, "fcf_yield": 0.2545, "shareholder_yield": 0.0293 }, "quality": { "roe": 0.0642, "roic": 0.0625, "gross_margin": 0.6776, "fcf_margin": 0.1389, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0007, "eps_growth_1y": null, "fcf_growth_1y": -0.0004 }, "momentum": { "price_return_12m": -0.6739, "momentum_12_1": -0.7031, "relative_strength": -0.87 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.76, "momentum_percentile": 0.01, "growth_composite": 96, "yield_composite": 19, "overall_composite": 17, "os_score": 0.83, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.72, "os": 0.83, "value": 0.96, "quality": 0.78, "momentum": 0.01, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 11.404, "earnings_yield": 0.139, "shareholder_yield": 0.0303, "roe": 0.0642, "momentum_12_1": -0.7199 }, { "week_end_date": "2026-06-14", "price": 3.86, "os": 0.82, "value": 0.96, "quality": 0.76, "momentum": 0.01, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 11.8331, "earnings_yield": 0.1369, "shareholder_yield": 0.0292, "roe": 0.0642, "momentum_12_1": -0.7346 }, { "week_end_date": "2026-06-21", "price": 3.5, "os": 0.82, "value": 0.97, "quality": 0.74, "momentum": 0, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 10.7295, "earnings_yield": 0.1423, "shareholder_yield": 0.0322, "roe": 0.0642, "momentum_12_1": -0.6839 }, { "week_end_date": "2026-06-28", "price": 4.18, "os": 0.82, "value": 0.96, "quality": 0.76, "momentum": 0.01, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 12.8141, "earnings_yield": 0.1325, "shareholder_yield": 0.027, "roe": 0.0642, "momentum_12_1": -0.6748 }, { "week_end_date": "2026-07-05", "price": 4.29, "os": 0.82, "value": 0.96, "quality": 0.74, "momentum": 0.01, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 13.1514, "earnings_yield": 0.131, "shareholder_yield": 0.0263, "roe": 0.0642, "momentum_12_1": -0.7114 }, { "week_end_date": "2026-07-12", "price": 4.09, "os": 0.84, "value": 0.96, "quality": 0.75, "momentum": 0.06, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 12.5382, "earnings_yield": 0.1337, "shareholder_yield": 0.0276, "roe": 0.0642, "momentum_12_1": -0.6975 }, { "week_end_date": "2026-07-19", "price": 3.85, "os": 0.83, "value": 0.96, "quality": 0.76, "momentum": 0.01, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 11.7872, "earnings_yield": 0.1371, "shareholder_yield": 0.0293, "roe": 0.0642, "momentum_12_1": -0.7031 } ], "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": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 51801000, "ebitda": 91260000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": -4999000, "shares_issued": 0, "net_debt_issued": -34706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 51801000, "ebitda": 91260000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": -4999000, "shares_issued": 0, "net_debt_issued": -34706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 51801000, "ebitda": 91260000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": -4999000, "shares_issued": 0, "net_debt_issued": -34706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 51801000, "ebitda": 91260000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": -4999000, "shares_issued": 0, "net_debt_issued": -34706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 51801000, "ebitda": 91260000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": -4999000, "shares_issued": 0, "net_debt_issued": -34706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 84889000, "ebitda": 124348000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": -4999000, "shares_issued": 0, "net_debt_issued": -34706000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 824156000, "cost_of_revenue": 286919000, "gross_profit": 537237000, "ebit": -19227000, "ebitda": 33562000, "pretax_income": -65998000, "tax_provision": 8218000, "net_income": -74216000, "net_income_to_common": -74216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16311000, "total_current_assets": 210720000, "total_assets": 712165000, "short_term_debt": 20974000, "long_term_debt": 271212000, "total_debt": 294992000, "total_liabilities": 515245000, "total_equity": 196920000, "shares_outstanding": 37142000, "goodwill_and_intangibles": 287577000 }, "cash_flow": { "operating_cash_flow": 89783000, "capital_expenditure": 33537000, "free_cash_flow": 123320000, "dividends_paid": null, "share_repurchases": -499000, "shares_issued": 87402000, "net_debt_issued": -69371000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 824156000, "cost_of_revenue": 286919000, "gross_profit": 537237000, "ebit": -19227000, "ebitda": 33562000, "pretax_income": -65998000, "tax_provision": 8218000, "net_income": -74216000, "net_income_to_common": -74216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16311000, "total_current_assets": 210720000, "total_assets": 712165000, "short_term_debt": 20974000, "long_term_debt": 271212000, "total_debt": 294992000, "total_liabilities": 515245000, "total_equity": 196920000, "shares_outstanding": 37142000, "goodwill_and_intangibles": 287577000 }, "cash_flow": { "operating_cash_flow": 89783000, "capital_expenditure": 33537000, "free_cash_flow": 123320000, "dividends_paid": null, "share_repurchases": -499000, "shares_issued": 87402000, "net_debt_issued": -69371000 } } ], "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": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4198000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4198000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4198000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4198000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4198000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4198000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 9899000, "free_cash_flow": 32106000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -15609000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 9899000, "free_cash_flow": 32106000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -15609000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 9899000, "free_cash_flow": 32106000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -15609000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 9899000, "free_cash_flow": 32106000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -15609000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 9899000, "free_cash_flow": 32106000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -15609000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256691000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 7085000, "free_cash_flow": 29292000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -15609000 } } ] }, "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }