{ "ticker": { "uuid": "1990d230-78b3-4303-9c58-b1478d09abca", "symbol": "WINA", "name": "Winmark Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/1990d230-78b3-4303-9c58-b1478d09abca/", "api_url": "https://sharemaestro.com/factors/api/tickers/1990d230-78b3-4303-9c58-b1478d09abca/" }, "latest_snapshot": { "ticker": { "uuid": "1990d230-78b3-4303-9c58-b1478d09abca", "symbol": "WINA", "name": "Winmark Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/1990d230-78b3-4303-9c58-b1478d09abca/", "api_url": "https://sharemaestro.com/factors/api/tickers/1990d230-78b3-4303-9c58-b1478d09abca/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.11, "quality": 0.66, "momentum": 0.24, "coverage": 0.909, "confidence": 0.909, "delta": 0 }, "headline_factors": { "price": 332.52, "market_cap": 1194468035.88, "pe_ratio": 29.3302, "earnings_yield": 0.0445, "ebitda_to_ev": 0.0455, "shareholder_yield": 0.0371, "roe": -1.0825, "piotroski_f_score": 6, "momentum_12_1": 0.1285, "volatility_252d": 0.4119 }, "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": 29.3302, "ev_ebitda": 21.9642, "earnings_yield": 0.0445, "fcf_yield": 0.0354, "shareholder_yield": 0.0371 }, "quality": { "roe": -1.0825, "roic": null, "gross_margin": 0.9666, "fcf_margin": 0.5031, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0376, "eps_growth_1y": -0.013, "fcf_growth_1y": -0.0325 }, "momentum": { "price_return_12m": -0.1027, "momentum_12_1": 0.1285, "relative_strength": -0.3189 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.66, "momentum_percentile": 0.24, "growth_composite": 83, "yield_composite": 22, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 377.59, "os": 0.03, "value": 0.08, "quality": 0.3, "momentum": 0.18, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 32.987, "earnings_yield": 0.039, "shareholder_yield": 0.0325, "roe": -0.8862, "momentum_12_1": -0.1093 }, { "week_end_date": "2026-06-14", "price": 400.62, "os": 0.02, "value": 0.08, "quality": 0.28, "momentum": 0.14, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 34.9989, "earnings_yield": 0.0368, "shareholder_yield": 0.0307, "roe": -0.8862, "momentum_12_1": -0.1555 }, { "week_end_date": "2026-06-21", "price": 400.34, "os": 0.03, "value": 0.08, "quality": 0.3, "momentum": 0.18, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 34.9745, "earnings_yield": 0.0368, "shareholder_yield": 0.0307, "roe": -0.8862, "momentum_12_1": -0.1508 }, { "week_end_date": "2026-06-28", "price": 418.19, "os": 0.04, "value": 0.07, "quality": 0.3, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 36.5339, "earnings_yield": 0.0353, "shareholder_yield": 0.0294, "roe": -0.8862, "momentum_12_1": 0.044 }, { "week_end_date": "2026-07-05", "price": 424.29, "os": 0.06, "value": 0.07, "quality": 0.35, "momentum": 0.34, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 37.0668, "earnings_yield": 0.0348, "shareholder_yield": 0.029, "roe": -0.8862, "momentum_12_1": 0.0429 }, { "week_end_date": "2026-07-12", "price": 385.44, "os": 0.13, "value": 0.08, "quality": 0.35, "momentum": 0.69, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 33.6728, "earnings_yield": 0.0382, "shareholder_yield": 0.0319, "roe": -0.8862, "momentum_12_1": 0.1202 }, { "week_end_date": "2026-07-19", "price": 388.1, "os": 0.1, "value": 0.08, "quality": 0.66, "momentum": 0.3, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 34.2326, "earnings_yield": 0.0383, "shareholder_yield": 0.0318, "roe": -1.0825, "momentum_12_1": 0.1029 }, { "week_end_date": "2026-07-26", "price": 332.52, "os": 0.1, "value": 0.11, "quality": 0.66, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 29.3302, "earnings_yield": 0.0445, "shareholder_yield": 0.0371, "roe": -1.0825, "momentum_12_1": 0.1285 } ], "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": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86055700, "cost_of_revenue": 3104400, "gross_profit": 82951300, "ebit": 55582400, "ebitda": 56676400, "pretax_income": 53135600, "tax_provision": 11481500, "net_income": 41654100, "net_income_to_common": 41654100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3685457, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 44896800, "capital_expenditure": 192300, "free_cash_flow": 45089100, "dividends_paid": 49112700, "share_repurchases": -2418700, "shares_issued": 4957800, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81289100, "cost_of_revenue": 3415800, "gross_profit": 77873300, "ebit": 54080900, "ebitda": 55197300, "pretax_income": 51224000, "tax_provision": 11269800, "net_income": 39954200, "net_income_to_common": 39954200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12189800, "total_current_assets": 15365600, "total_assets": 26844500, "short_term_debt": 641900, "long_term_debt": 59942800, "total_debt": 63035600, "total_liabilities": 77890600, "total_equity": -51046100, "shares_outstanding": 3667479, "goodwill_and_intangibles": 3247800 }, "cash_flow": { "operating_cash_flow": 42157900, "capital_expenditure": 194900, "free_cash_flow": 42352800, "dividends_paid": 38865900, "share_repurchases": 0, "shares_issued": 5033700, "net_debt_issued": -9187500 } } ], "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": 21966000, "cost_of_revenue": 818500, "gross_profit": 21147500, "ebit": 13759800, "ebitda": 14034300, "pretax_income": 13027200, "tax_provision": 2653400, "net_income": 10373800, "net_income_to_common": 10373800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25834500, "total_current_assets": 30767700, "total_assets": 43190199, "short_term_debt": null, "long_term_debt": 59970200, "total_debt": 62025000, "total_liabilities": 80812900, "total_equity": -37622700, "shares_outstanding": 3701516, "goodwill_and_intangibles": 4927100 }, "cash_flow": { "operating_cash_flow": 10729800, "capital_expenditure": 54900, "free_cash_flow": 10784700, "dividends_paid": 3658400, "share_repurchases": 0, "shares_issued": 1235400, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21966000, "cost_of_revenue": 818500, "gross_profit": 21147500, "ebit": 13759800, "ebitda": 14034300, "pretax_income": 13027200, "tax_provision": 2653400, "net_income": 10373800, "net_income_to_common": 10373800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25834500, "total_current_assets": 30767700, "total_assets": 43190199, "short_term_debt": null, "long_term_debt": 59970200, "total_debt": 62025000, "total_liabilities": 80812900, "total_equity": -37622700, "shares_outstanding": 3701516, "goodwill_and_intangibles": 4927100 }, "cash_flow": { "operating_cash_flow": 10729800, "capital_expenditure": 54900, "free_cash_flow": 10784700, "dividends_paid": 3658400, "share_repurchases": 0, "shares_issued": 1235400, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12480300, "ebitda": 12754800, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12480300, "ebitda": 12754800, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12480300, "ebitda": 12754800, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12480300, "ebitda": 12754800, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12480300, "ebitda": 12754800, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12480300, "ebitda": 12754800, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 20849700, "cost_of_revenue": 618500, "gross_profit": 20231200, "ebit": 12361600, "ebitda": 11252500, "pretax_income": 11866400, "tax_provision": 2611700, "net_income": 9254700, "net_income_to_common": 9254700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19828300, "total_current_assets": 25051000, "total_assets": 35072800, "short_term_debt": null, "long_term_debt": 59965600, "total_debt": 62201400, "total_liabilities": 81281500, "total_equity": -46208700, "shares_outstanding": 3708538, "goodwill_and_intangibles": 2805300 }, "cash_flow": { "operating_cash_flow": 11877300, "capital_expenditure": 14600, "free_cash_flow": 11891900, "dividends_paid": 3429000, "share_repurchases": 0, "shares_issued": 1033900, "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": 21086300, "cost_of_revenue": 786300, "gross_profit": 20300000, "ebit": 13286900, "ebitda": 13733600, "pretax_income": 12674000, "tax_provision": 2713900, "net_income": 9959900, "net_income_to_common": 9959900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3702597, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 8523000, "capital_expenditure": 19600, "free_cash_flow": 8542600, "dividends_paid": 39121300, "share_repurchases": 0, "shares_issued": 1203800, "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": 21086300, "cost_of_revenue": 786300, "gross_profit": 20300000, "ebit": 13286900, "ebitda": 13733600, "pretax_income": 12674000, "tax_provision": 2713900, "net_income": 9959900, "net_income_to_common": 9959900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3702597, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 8523000, "capital_expenditure": 19600, "free_cash_flow": 8542600, "dividends_paid": 39121300, "share_repurchases": 0, "shares_issued": 1203800, "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": 21086300, "cost_of_revenue": 786300, "gross_profit": 20300000, "ebit": 13286900, "ebitda": 13733600, "pretax_income": 12674000, "tax_provision": 2713900, "net_income": 9959900, "net_income_to_common": 9959900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10460700, "total_current_assets": 14096000, "total_assets": 24884100, "short_term_debt": null, "long_term_debt": 59961000, "total_debt": 64789400, "total_liabilities": 78566500, "total_equity": -53682400, "shares_outstanding": 3702597, "goodwill_and_intangibles": 2893800 }, "cash_flow": { "operating_cash_flow": 8523000, "capital_expenditure": 19600, "free_cash_flow": 8542600, "dividends_paid": 39121300, "share_repurchases": 0, "shares_issued": 1203800, "net_debt_issued": null } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }