{ "ticker": { "uuid": "1f5f820b-dc27-4d08-8e86-38ad6e759b8b", "symbol": "WLDN", "name": "Willdan Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/1f5f820b-dc27-4d08-8e86-38ad6e759b8b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f5f820b-dc27-4d08-8e86-38ad6e759b8b/" }, "latest_snapshot": { "ticker": { "uuid": "1f5f820b-dc27-4d08-8e86-38ad6e759b8b", "symbol": "WLDN", "name": "Willdan Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/1f5f820b-dc27-4d08-8e86-38ad6e759b8b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f5f820b-dc27-4d08-8e86-38ad6e759b8b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.13, "value": 0.16, "quality": 0.71, "momentum": 0.2, "coverage": 0.97, "confidence": 0.929, "delta": 1 }, "headline_factors": { "price": 72.63, "market_cap": 1097483313.78, "pe_ratio": 19.4589, "earnings_yield": 0.0398, "ebitda_to_ev": 0.0572, "shareholder_yield": -0.0058, "roe": 0.1817, "piotroski_f_score": 7, "momentum_12_1": -0.0088, "volatility_252d": 0.6094 }, "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": 19.4589, "ev_ebitda": 17.4751, "earnings_yield": 0.0398, "fcf_yield": 0.0543, "shareholder_yield": -0.0058 }, "quality": { "roe": 0.1817, "roic": 0.0978, "gross_margin": 0.3817, "fcf_margin": 0.0899, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1487, "eps_growth_1y": 1.3196, "fcf_growth_1y": 0.0756 }, "momentum": { "price_return_12m": -0.1147, "momentum_12_1": -0.0088, "relative_strength": -0.3309 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.71, "momentum_percentile": 0.2, "growth_composite": 8, "yield_composite": 65, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 97.21, "os": 0.35, "value": 0.07, "quality": 0.68, "momentum": 0.86, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.0444, "earnings_yield": 0.03, "shareholder_yield": -0.0043, "roe": 0.1817, "momentum_12_1": 0.551 }, { "week_end_date": "2026-06-14", "price": 96.3, "os": 0.32, "value": 0.07, "quality": 0.68, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.8006, "earnings_yield": 0.0303, "shareholder_yield": -0.0044, "roe": 0.1817, "momentum_12_1": 0.6503 }, { "week_end_date": "2026-06-21", "price": 89, "os": 0.38, "value": 0.09, "quality": 0.7, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.8448, "earnings_yield": 0.0327, "shareholder_yield": -0.0047, "roe": 0.1817, "momentum_12_1": 0.6195 }, { "week_end_date": "2026-06-28", "price": 81.32, "os": 0.29, "value": 0.12, "quality": 0.68, "momentum": 0.68, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.7871, "earnings_yield": 0.0357, "shareholder_yield": -0.0052, "roe": 0.1817, "momentum_12_1": 0.4581 }, { "week_end_date": "2026-07-05", "price": 76.3, "os": 0.19, "value": 0.15, "quality": 0.72, "momentum": 0.37, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 20.4422, "earnings_yield": 0.038, "shareholder_yield": -0.0055, "roe": 0.1817, "momentum_12_1": 0.3445 }, { "week_end_date": "2026-07-12", "price": 72.08, "os": 0.39, "value": 0.17, "quality": 0.72, "momentum": 0.69, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 19.3116, "earnings_yield": 0.0401, "shareholder_yield": -0.0058, "roe": 0.1817, "momentum_12_1": 0.3028 }, { "week_end_date": "2026-07-19", "price": 72.7, "os": 0.14, "value": 0.16, "quality": 0.7, "momentum": 0.24, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 19.4777, "earnings_yield": 0.0398, "shareholder_yield": -0.0058, "roe": 0.1817, "momentum_12_1": 0.1175 }, { "week_end_date": "2026-07-26", "price": 72.63, "os": 0.13, "value": 0.16, "quality": 0.71, "momentum": 0.2, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 19.4589, "earnings_yield": 0.0398, "shareholder_yield": -0.0058, "roe": 0.1817, "momentum_12_1": -0.0088 } ], "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": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 681552000, "cost_of_revenue": 425870000, "gross_profit": 255682000, "ebit": 45742000, "ebitda": 64428000, "pretax_income": 39994000, "tax_provision": -12563000, "net_income": 52557000, "net_income_to_common": 52557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15071000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": 9387000, "free_cash_flow": 89471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6008000, "net_debt_issued": -42884000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 565798000, "cost_of_revenue": 363016000, "gross_profit": 202782000, "ebit": 34480000, "ebitda": 49225000, "pretax_income": 26679000, "tax_provision": 4109000, "net_income": 22570000, "net_income_to_common": 22570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74158000, "total_current_assets": 235524000, "total_assets": 464863000, "short_term_debt": 17079000, "long_term_debt": 79350000, "total_debt": 107747000, "total_liabilities": 230520000, "total_equity": 234343000, "shares_outstanding": 14245000, "goodwill_and_intangibles": 170405000 }, "cash_flow": { "operating_cash_flow": 72073000, "capital_expenditure": 8413000, "free_cash_flow": 80486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5597000, "net_debt_issued": -9759000 } } ], "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": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 6417000, "ebitda": 11863000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 6417000, "ebitda": 11863000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 6417000, "ebitda": 11863000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 6417000, "ebitda": 11863000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 6417000, "ebitda": 11863000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 6417000, "ebitda": 11863000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 155114000, "cost_of_revenue": 91958000, "gross_profit": 63156000, "ebit": 7292000, "ebitda": 12738000, "pretax_income": 7252000, "tax_provision": -1278000, "net_income": 8530000, "net_income_to_common": 8530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33566000, "total_current_assets": 220352000, "total_assets": 511684000, "short_term_debt": 8509000, "long_term_debt": 45354000, "total_debt": 69446000, "total_liabilities": 201339000, "total_equity": 310345000, "shares_outstanding": 15390000, "goodwill_and_intangibles": 212652000 }, "cash_flow": { "operating_cash_flow": -24365000, "capital_expenditure": 2024000, "free_cash_flow": -22341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1921000, "net_debt_issued": -1041000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 173687000, "cost_of_revenue": 111080000, "gross_profit": 62607000, "ebit": 11188000, "ebitda": 16017000, "pretax_income": 10330000, "tax_provision": -8383000, "net_income": 18713000, "net_income_to_common": 18713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15260000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 39180000, "capital_expenditure": 2463000, "free_cash_flow": 41643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 261000, "net_debt_issued": -980000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 173687000, "cost_of_revenue": 111080000, "gross_profit": 62607000, "ebit": 11188000, "ebitda": 16017000, "pretax_income": 10330000, "tax_provision": -8383000, "net_income": 18713000, "net_income_to_common": 18713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15260000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 39180000, "capital_expenditure": 2463000, "free_cash_flow": 41643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 261000, "net_debt_issued": -980000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 173687000, "cost_of_revenue": 111080000, "gross_profit": 62607000, "ebit": 11188000, "ebitda": 16017000, "pretax_income": 10330000, "tax_provision": -8383000, "net_income": 18713000, "net_income_to_common": 18713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15260000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 39180000, "capital_expenditure": 2463000, "free_cash_flow": 41643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 261000, "net_debt_issued": -980000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 173687000, "cost_of_revenue": 111080000, "gross_profit": 62607000, "ebit": 11188000, "ebitda": 16017000, "pretax_income": 10330000, "tax_provision": -8383000, "net_income": 18713000, "net_income_to_common": 18713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15260000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 39180000, "capital_expenditure": 2463000, "free_cash_flow": 41643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 261000, "net_debt_issued": -980000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 173687000, "cost_of_revenue": 111080000, "gross_profit": 62607000, "ebit": 11188000, "ebitda": 16017000, "pretax_income": 10330000, "tax_provision": -8383000, "net_income": 18713000, "net_income_to_common": 18713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65919000, "total_current_assets": 251677000, "total_assets": 544211000, "short_term_debt": 8395000, "long_term_debt": 45962000, "total_debt": 69281000, "total_liabilities": 239360000, "total_equity": 304851000, "shares_outstanding": 15260000, "goodwill_and_intangibles": 215051000 }, "cash_flow": { "operating_cash_flow": 39180000, "capital_expenditure": 2463000, "free_cash_flow": 41643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 261000, "net_debt_issued": -980000 } } ] }, "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "2026-03-31" }, "schema": { "public_fields_only": true } }