{ "ticker": { "uuid": "1e3673c5-399a-4c34-9a5c-d0350151a2c3", "symbol": "DTI", "name": "Drilling Tools International Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1e3673c5-399a-4c34-9a5c-d0350151a2c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e3673c5-399a-4c34-9a5c-d0350151a2c3/" }, "latest_snapshot": { "ticker": { "uuid": "1e3673c5-399a-4c34-9a5c-d0350151a2c3", "symbol": "DTI", "name": "Drilling Tools International Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1e3673c5-399a-4c34-9a5c-d0350151a2c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e3673c5-399a-4c34-9a5c-d0350151a2c3/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.62, "value": 0.83, "quality": 0.26, "momentum": 0.25, "coverage": 0.909, "confidence": 0.871, "delta": -4 }, "headline_factors": { "price": 2.31, "market_cap": 81171307.14, "pe_ratio": null, "earnings_yield": 0.0105, "ebitda_to_ev": 0.1879, "shareholder_yield": 0.0243, "roe": -0.0302, "piotroski_f_score": 4, "momentum_12_1": -0.1171, "volatility_252d": 0.6788 }, "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": null, "ev_ebitda": 5.3234, "earnings_yield": 0.0105, "fcf_yield": 0.2459, "shareholder_yield": 0.0243 }, "quality": { "roe": -0.0302, "roic": 0.0063, "gross_margin": 0.6453, "fcf_margin": 0.2465, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0352, "eps_growth_1y": null, "fcf_growth_1y": 0.3827 }, "momentum": { "price_return_12m": 0.0405, "momentum_12_1": -0.1171, "relative_strength": -0.1757 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.26, "momentum_percentile": 0.25, "growth_composite": 80, "yield_composite": 28, "overall_composite": 38, "os_score": 0.62, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.72, "os": 0.56, "value": 0.79, "quality": 0.27, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0096, "shareholder_yield": 0.0206, "roe": -0.0302, "momentum_12_1": -0.0132 }, { "week_end_date": "2026-06-14", "price": 2.63, "os": 0.54, "value": 0.8, "quality": 0.27, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0098, "shareholder_yield": 0.0213, "roe": -0.0302, "momentum_12_1": -0.0738 }, { "week_end_date": "2026-06-21", "price": 2.26, "os": 0.56, "value": 0.82, "quality": 0.27, "momentum": 0.13, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0107, "shareholder_yield": 0.0248, "roe": -0.0302, "momentum_12_1": -0.0667 }, { "week_end_date": "2026-06-28", "price": 1.96, "os": 0.55, "value": 0.84, "quality": 0.26, "momentum": 0.08, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0114, "shareholder_yield": 0.0286, "roe": -0.0302, "momentum_12_1": -0.0974 }, { "week_end_date": "2026-07-05", "price": 2.08, "os": 0.58, "value": 0.84, "quality": 0.28, "momentum": 0.14, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0111, "shareholder_yield": 0.027, "roe": -0.0302, "momentum_12_1": -0.078 }, { "week_end_date": "2026-07-12", "price": 2.22, "os": 0.65, "value": 0.82, "quality": 0.26, "momentum": 0.34, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0108, "shareholder_yield": 0.0253, "roe": -0.0302, "momentum_12_1": 0.105 }, { "week_end_date": "2026-07-19", "price": 2.28, "os": 0.58, "value": 0.82, "quality": 0.25, "momentum": 0.22, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0106, "shareholder_yield": 0.0246, "roe": -0.0302, "momentum_12_1": -0.03 }, { "week_end_date": "2026-07-26", "price": 2.31, "os": 0.62, "value": 0.83, "quality": 0.26, "momentum": 0.25, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0105, "shareholder_yield": 0.0243, "roe": -0.0302, "momentum_12_1": -0.1171 } ], "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": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 2197000, "ebitda": 29487000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 8817000, "ebitda": 36107000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 56818000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": -1265000, "shares_issued": null, "net_debt_issued": -8045000 } } ], "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": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -1082000, "ebitda": 5845000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -2095000, "ebitda": 4832000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 76718999, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": -706000, "shares_issued": 60000, "net_debt_issued": 6015000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38508000, "cost_of_revenue": 16930000, "gross_profit": 21578000, "ebit": 2170000, "ebitda": 9074000, "pretax_income": 1098000, "tax_provision": -119000, "net_income": 1217000, "net_income_to_common": 1217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35257536, "goodwill_and_intangibles": 54291000 }, "cash_flow": { "operating_cash_flow": 5335000, "capital_expenditure": 4274000, "free_cash_flow": 9609000, "dividends_paid": null, "share_repurchases": -113000, "shares_issued": null, "net_debt_issued": -5480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38508000, "cost_of_revenue": 16930000, "gross_profit": 21578000, "ebit": 2170000, "ebitda": 9074000, "pretax_income": 1098000, "tax_provision": -119000, "net_income": 1217000, "net_income_to_common": 1217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35257536, "goodwill_and_intangibles": 54291000 }, "cash_flow": { "operating_cash_flow": 5335000, "capital_expenditure": 4274000, "free_cash_flow": 9609000, "dividends_paid": null, "share_repurchases": -113000, "shares_issued": null, "net_debt_issued": -5480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38508000, "cost_of_revenue": 16930000, "gross_profit": 21578000, "ebit": 2170000, "ebitda": 9074000, "pretax_income": 1098000, "tax_provision": -119000, "net_income": 1217000, "net_income_to_common": 1217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35257536, "goodwill_and_intangibles": 54291000 }, "cash_flow": { "operating_cash_flow": 5335000, "capital_expenditure": 4274000, "free_cash_flow": 9609000, "dividends_paid": null, "share_repurchases": -113000, "shares_issued": null, "net_debt_issued": -5480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38508000, "cost_of_revenue": 16930000, "gross_profit": 21578000, "ebit": 2170000, "ebitda": 9074000, "pretax_income": 1098000, "tax_provision": -119000, "net_income": 1217000, "net_income_to_common": 1217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 71645000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35257536, "goodwill_and_intangibles": 54291000 }, "cash_flow": { "operating_cash_flow": 5335000, "capital_expenditure": 4274000, "free_cash_flow": 9609000, "dividends_paid": null, "share_repurchases": -113000, "shares_issued": null, "net_debt_issued": -5480000 } } ] }, "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": "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }