{ "ticker": { "uuid": "1251709c-aefa-4a16-829e-821f261e010b", "symbol": "IMAX", "name": "Imax Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/1251709c-aefa-4a16-829e-821f261e010b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1251709c-aefa-4a16-829e-821f261e010b/" }, "latest_snapshot": { "ticker": { "uuid": "1251709c-aefa-4a16-829e-821f261e010b", "symbol": "IMAX", "name": "Imax Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/1251709c-aefa-4a16-829e-821f261e010b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1251709c-aefa-4a16-829e-821f261e010b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.45, "value": 0.04, "quality": 0.89, "momentum": 0.88, "coverage": 0.97, "confidence": 0.97, "delta": 0 }, "headline_factors": { "price": 43.38, "market_cap": 2379050905.32, "pe_ratio": 58.1362, "earnings_yield": 0.0267, "ebitda_to_ev": 0.0455, "shareholder_yield": -0.007, "roe": 0.115, "piotroski_f_score": 7, "momentum_12_1": 0.53, "volatility_252d": 0.4142 }, "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": 58.1362, "ev_ebitda": 21.9547, "earnings_yield": 0.0267, "fcf_yield": 0.0476, "shareholder_yield": -0.007 }, "quality": { "roe": 0.115, "roic": 0.1093, "gross_margin": 0.5914, "fcf_margin": 0.2968, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1479, "eps_growth_1y": 0.2482, "fcf_growth_1y": 0.1591 }, "momentum": { "price_return_12m": 0.6156, "momentum_12_1": 0.53, "relative_strength": 0.4473 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.89, "momentum_percentile": 0.88, "growth_composite": 20, "yield_composite": 90, "overall_composite": 55, "os_score": 0.45, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.97, "os": 0.42, "value": 0.05, "quality": 0.92, "momentum": 0.78, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 58.2996, "earnings_yield": 0.0268, "shareholder_yield": -0.0025, "roe": 0.1096, "momentum_12_1": 0.2767 }, { "week_end_date": "2026-06-14", "price": 42.24, "os": 0.44, "value": 0.05, "quality": 0.92, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 63.1916, "earnings_yield": 0.0249, "shareholder_yield": -0.0023, "roe": 0.1096, "momentum_12_1": 0.1631 }, { "week_end_date": "2026-06-21", "price": 44.33, "os": 0.45, "value": 0.05, "quality": 0.93, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 66.3183, "earnings_yield": 0.0238, "shareholder_yield": -0.0022, "roe": 0.1096, "momentum_12_1": 0.3755 }, { "week_end_date": "2026-06-28", "price": 41.08, "os": 0.49, "value": 0.05, "quality": 0.92, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 61.4562, "earnings_yield": 0.0255, "shareholder_yield": -0.0024, "roe": 0.1096, "momentum_12_1": 0.4268 }, { "week_end_date": "2026-07-05", "price": 39.88, "os": 0.47, "value": 0.06, "quality": 0.93, "momentum": 0.83, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 59.661, "earnings_yield": 0.0262, "shareholder_yield": -0.0025, "roe": 0.1096, "momentum_12_1": 0.4249 }, { "week_end_date": "2026-07-12", "price": 38.27, "os": 0.42, "value": 0.06, "quality": 0.92, "momentum": 0.76, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 57.2524, "earnings_yield": 0.0272, "shareholder_yield": -0.0026, "roe": 0.1096, "momentum_12_1": 0.5685 }, { "week_end_date": "2026-07-19", "price": 39.25, "os": 0.45, "value": 0.05, "quality": 0.92, "momentum": 0.82, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 58.7185, "earnings_yield": 0.0266, "shareholder_yield": -0.0025, "roe": 0.1096, "momentum_12_1": 0.5598 }, { "week_end_date": "2026-07-26", "price": 43.38, "os": 0.45, "value": 0.04, "quality": 0.89, "momentum": 0.88, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 58.1362, "earnings_yield": 0.0267, "shareholder_yield": -0.007, "roe": 0.115, "momentum_12_1": 0.53 } ], "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": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 70655000, "ebitda": 133101000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 70655000, "ebitda": 133101000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 70655000, "ebitda": 133101000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 70655000, "ebitda": 133101000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 70655000, "ebitda": 133101000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 70655000, "ebitda": 133101000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 95604000, "ebitda": 158050000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": -1454000, "shares_issued": 4005000, "net_debt_issued": -2659000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 352208000, "cost_of_revenue": 162008000, "gross_profit": 190200000, "ebit": 45782000, "ebitda": 111285000, "pretax_income": 37698000, "tax_provision": 4996000, "net_income": 26059000, "net_income_to_common": 26059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100592000, "total_current_assets": 456700000, "total_assets": 830398000, "short_term_debt": 39228000, "long_term_debt": 229901000, "total_debt": 278118000, "total_liabilities": 452183000, "total_equity": 299466000, "shares_outstanding": 53864000, "goodwill_and_intangibles": 96625000 }, "cash_flow": { "operating_cash_flow": 70837000, "capital_expenditure": 41216000, "free_cash_flow": 112053000, "dividends_paid": null, "share_repurchases": -17971000, "shares_issued": 5291000, "net_debt_issued": 11617000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 102842000, "cost_of_revenue": 39946000, "gross_profit": 62896000, "ebit": 20774000, "ebitda": 22938000, "pretax_income": 19415000, "tax_provision": 3507000, "net_income": 15402000, "net_income_to_common": 15402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159917000, "total_current_assets": 562314000, "total_assets": 917897000, "short_term_debt": 38837000, "long_term_debt": 243800000, "total_debt": 282637000, "total_liabilities": 467465000, "total_equity": 355889000, "shares_outstanding": 56569000, "goodwill_and_intangibles": 75555000 }, "cash_flow": { "operating_cash_flow": 16572000, "capital_expenditure": 21000, "free_cash_flow": 16593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11463000, "net_debt_issued": -8809000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3806000, "net_debt_issued": 11836000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125207000, "cost_of_revenue": 55102000, "gross_profit": 70105000, "ebit": 8406000, "ebitda": 24437000, "pretax_income": 6604000, "tax_provision": 4079000, "net_income": 637000, "net_income_to_common": 637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 56272000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 28140733, "capital_expenditure": 1330503, "free_cash_flow": 29471236, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 2611000, "net_debt_issued": 5879000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125207000, "cost_of_revenue": 55102000, "gross_profit": 70105000, "ebit": 8406000, "ebitda": 24437000, "pretax_income": 6604000, "tax_provision": 4079000, "net_income": 637000, "net_income_to_common": 637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 56272000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 28140733, "capital_expenditure": 1330503, "free_cash_flow": 29471236, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 2611000, "net_debt_issued": 5879000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125207000, "cost_of_revenue": 55102000, "gross_profit": 70105000, "ebit": 8406000, "ebitda": 24437000, "pretax_income": 6604000, "tax_provision": 4079000, "net_income": 637000, "net_income_to_common": 637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 56272000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 28140733, "capital_expenditure": 1330503, "free_cash_flow": 29471236, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 2611000, "net_debt_issued": 5879000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125207000, "cost_of_revenue": 55102000, "gross_profit": 70105000, "ebit": 8406000, "ebitda": 24437000, "pretax_income": 6604000, "tax_provision": 4079000, "net_income": 637000, "net_income_to_common": 637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 297414000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 56272000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 28140733, "capital_expenditure": 1330503, "free_cash_flow": 29471236, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 2611000, "net_debt_issued": 5879000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }