{ "ticker": { "uuid": "10eddb74-c56a-41bb-b7f0-6d236d086022", "symbol": "TOUR", "name": "Tuniu Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/10eddb74-c56a-41bb-b7f0-6d236d086022/", "api_url": "https://sharemaestro.com/factors/api/tickers/10eddb74-c56a-41bb-b7f0-6d236d086022/" }, "latest_snapshot": { "ticker": { "uuid": "10eddb74-c56a-41bb-b7f0-6d236d086022", "symbol": "TOUR", "name": "Tuniu Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/10eddb74-c56a-41bb-b7f0-6d236d086022/", "api_url": "https://sharemaestro.com/factors/api/tickers/10eddb74-c56a-41bb-b7f0-6d236d086022/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.58, "value": 0.95, "quality": 0.09, "momentum": 0.1, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 5.1, "market_cap": 55405160.7, "pe_ratio": 1.5193, "earnings_yield": 0.5335, "ebitda_to_ev": 0.6338, "shareholder_yield": null, "roe": 0.0356, "piotroski_f_score": 4, "momentum_12_1": -0.3538, "volatility_252d": 0.387 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 1.5193, "ev_ebitda": 1.5779, "earnings_yield": 0.5335, "fcf_yield": -1.8401, "shareholder_yield": null }, "quality": { "roe": 0.0356, "roic": 0.035, "gross_margin": 0.572, "fcf_margin": -0.1724, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1303, "eps_growth_1y": -0.3773, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2913, "momentum_12_1": -0.3538, "relative_strength": -0.5075 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.09, "momentum_percentile": 0.1, "growth_composite": 74, "yield_composite": 20, "overall_composite": 42, "os_score": 0.58, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.3, "os": 0.57, "value": 0.95, "quality": 0.09, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.5789, "earnings_yield": 0.5134, "shareholder_yield": null, "roe": 0.0356, "momentum_12_1": -0.2534 }, { "week_end_date": "2026-06-14", "price": 4.56, "os": 0.67, "value": 0.58, "quality": 0.56, "momentum": 0.58, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.3584, "earnings_yield": 0.5967, "shareholder_yield": 0.2625, "roe": 0.0356, "momentum_12_1": -0.18 }, { "week_end_date": "2026-06-21", "price": 4.89, "os": 0.6, "value": 0.95, "quality": 0.09, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.4567, "earnings_yield": 0.5564, "shareholder_yield": null, "roe": 0.0356, "momentum_12_1": -0.0906 }, { "week_end_date": "2026-06-28", "price": 4.65, "os": 0.57, "value": 0.95, "quality": 0.1, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.3852, "earnings_yield": 0.5851, "shareholder_yield": 0.2574, "roe": 0.0356, "momentum_12_1": -0.1499 }, { "week_end_date": "2026-07-05", "price": 4.83, "os": 0.58, "value": 0.95, "quality": 0.09, "momentum": 0.1, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 1.4389, "earnings_yield": 0.5633, "shareholder_yield": null, "roe": 0.0356, "momentum_12_1": -0.2362 }, { "week_end_date": "2026-07-12", "price": 4.99, "os": 0.61, "value": 0.95, "quality": 0.11, "momentum": 0.15, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 1.4865, "earnings_yield": 0.5453, "shareholder_yield": null, "roe": 0.0356, "momentum_12_1": -0.3731 }, { "week_end_date": "2026-07-19", "price": 5.08, "os": 0.57, "value": 0.95, "quality": 0.09, "momentum": 0.09, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 1.5148, "earnings_yield": 0.5351, "shareholder_yield": null, "roe": 0.0356, "momentum_12_1": -0.314 }, { "week_end_date": "2026-07-26", "price": 5.1, "os": 0.58, "value": 0.95, "quality": 0.09, "momentum": 0.1, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 1.5193, "earnings_yield": 0.5335, "shareholder_yield": null, "roe": 0.0356, "momentum_12_1": -0.3538 } ], "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": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 24982166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 24982166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 24982166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 24982166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 24982166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 24982166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562227192, "cost_of_revenue": 236371717, "gross_profit": 325855467, "ebit": 9991166, "ebitda": 9991166, "pretax_income": 30235163, "tax_provision": 1386171, "net_income": 30277000, "net_income_to_common": 30277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 110407000, "long_term_debt": null, "total_debt": 111430000, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 3810666, "goodwill_and_intangibles": 39302506 }, "cash_flow": { "operating_cash_flow": -109068000, "capital_expenditure": 7117000, "free_cash_flow": -101951000, "dividends_paid": 29794000, "share_repurchases": -51213000, "shares_issued": 0, "net_debt_issued": -80000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 513622000, "cost_of_revenue": 155590000, "gross_profit": 358032000, "ebit": 71836000, "ebitda": 81031000, "pretax_income": 84536000, "tax_provision": 837000, "net_income": 77174000, "net_income_to_common": 77174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465004000, "total_current_assets": 1203396000, "total_assets": 1909437000, "short_term_debt": 3030000, "long_term_debt": null, "total_debt": 4710000, "total_liabilities": 900487000, "total_equity": 1080591000, "shares_outstanding": 4041333, "goodwill_and_intangibles": 110677000 }, "cash_flow": { "operating_cash_flow": 96281000, "capital_expenditure": 11813000, "free_cash_flow": 108094000, "dividends_paid": 0, "share_repurchases": -44892000, "shares_issued": 30000, "net_debt_issued": -1970000 } } ], "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": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3391000, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3391000, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3391000, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3391000, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3391000, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3881865, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132589000, "cost_of_revenue": 59033000, "gross_profit": 73556000, "ebit": -3748000, "ebitda": -575000, "pretax_income": 326000, "tax_provision": 100000, "net_income": 666000, "net_income_to_common": 666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217057000, "total_current_assets": 1177063000, "total_assets": 1458886000, "short_term_debt": 3391000, "long_term_debt": 941000, "total_debt": 4332000, "total_liabilities": 508168000, "total_equity": 1023348000, "shares_outstanding": 10934435, "goodwill_and_intangibles": 19029000 }, "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121838831, "cost_of_revenue": 52764544, "gross_profit": 69074287, "ebit": 736684, "ebitda": 736684, "pretax_income": 1982255, "tax_provision": 467455, "net_income": 1524659, "net_income_to_common": 1524659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 3377146, "long_term_debt": 1023000, "total_debt": 4400792, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 37048254, "goodwill_and_intangibles": 39302506 }, "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121838831, "cost_of_revenue": 52764544, "gross_profit": 69074287, "ebit": 736684, "ebitda": 736684, "pretax_income": 1982255, "tax_provision": 467455, "net_income": 1524659, "net_income_to_common": 1524659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 3377146, "long_term_debt": 1023000, "total_debt": 4400792, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 37048254, "goodwill_and_intangibles": 39302506 }, "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121838831, "cost_of_revenue": 52764544, "gross_profit": 69074287, "ebit": 736684, "ebitda": 736684, "pretax_income": 1982255, "tax_provision": 467455, "net_income": 1524659, "net_income_to_common": 1524659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 3377146, "long_term_debt": 1023000, "total_debt": 4400792, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 37048254, "goodwill_and_intangibles": 39302506 }, "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121838831, "cost_of_revenue": 52764544, "gross_profit": 69074287, "ebit": 736684, "ebitda": 736684, "pretax_income": 1982255, "tax_provision": 467455, "net_income": 1524659, "net_income_to_common": 1524659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 3377146, "long_term_debt": 1023000, "total_debt": 4400792, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 37048254, "goodwill_and_intangibles": 39302506 }, "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121838831, "cost_of_revenue": 52764544, "gross_profit": 69074287, "ebit": 736684, "ebitda": 736684, "pretax_income": 1982255, "tax_provision": 467455, "net_income": 1524659, "net_income_to_common": 1524659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217588468, "total_current_assets": 1297664814, "total_assets": 1601001851, "short_term_debt": 3377146, "long_term_debt": 1023000, "total_debt": 4400792, "total_liabilities": 642280735, "total_equity": 1030957085, "shares_outstanding": 37048254, "goodwill_and_intangibles": 39302506 }, "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 } } ] }, "strategy_matches": [ { "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "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 } }