{ "ticker": { "uuid": "22016130-8154-4ff4-bb5a-0c91b05b6565", "symbol": "WILC", "name": "G Willi-Food International Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/22016130-8154-4ff4-bb5a-0c91b05b6565/", "api_url": "https://sharemaestro.com/factors/api/tickers/22016130-8154-4ff4-bb5a-0c91b05b6565/" }, "latest_snapshot": { "ticker": { "uuid": "22016130-8154-4ff4-bb5a-0c91b05b6565", "symbol": "WILC", "name": "G Willi-Food International Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/22016130-8154-4ff4-bb5a-0c91b05b6565/", "api_url": "https://sharemaestro.com/factors/api/tickers/22016130-8154-4ff4-bb5a-0c91b05b6565/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.92, "value": 0.98, "quality": 0.29, "momentum": 0.88, "coverage": 1, "confidence": 0.969, "delta": 1 }, "headline_factors": { "price": 30.79, "market_cap": 428178425.48, "pe_ratio": 4.7305, "earnings_yield": 0.4091, "ebitda_to_ev": 0.4374, "shareholder_yield": 0.0302, "roe": 0.1384, "piotroski_f_score": 4, "momentum_12_1": 0.6919, "volatility_252d": 0.365 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 4.7305, "ev_ebitda": 2.286, "earnings_yield": 0.4091, "fcf_yield": 0.3926, "shareholder_yield": 0.0302 }, "quality": { "roe": 0.1384, "roic": 0.179, "gross_margin": 0.2877, "fcf_margin": 0.1847, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0586, "eps_growth_1y": 0.2701, "fcf_growth_1y": 0.2311 }, "momentum": { "price_return_12m": 0.6133, "momentum_12_1": 0.6919, "relative_strength": 0.4172 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.29, "momentum_percentile": 0.88, "growth_composite": 32, "yield_composite": 28, "overall_composite": 8, "os_score": 0.92, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.61, "os": 0.92, "value": 0.97, "quality": 0.29, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 5.1638, "earnings_yield": 0.3605, "shareholder_yield": 0.0277, "roe": 0.1384, "momentum_12_1": 1.3411 }, { "week_end_date": "2026-06-14", "price": 34.49, "os": 0.91, "value": 0.97, "quality": 0.29, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 5.299, "earnings_yield": 0.3476, "shareholder_yield": 0.027, "roe": 0.1384, "momentum_12_1": 1.3728 }, { "week_end_date": "2026-06-21", "price": 32.29, "os": 0.92, "value": 0.97, "quality": 0.28, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 4.961, "earnings_yield": 0.3817, "shareholder_yield": 0.0288, "roe": 0.1384, "momentum_12_1": 1.2232 }, { "week_end_date": "2026-06-28", "price": 32.22, "os": 0.92, "value": 0.98, "quality": 0.31, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 4.9494, "earnings_yield": 0.383, "shareholder_yield": 0.0289, "roe": 0.1384, "momentum_12_1": 1.1172 }, { "week_end_date": "2026-07-05", "price": 33.31, "os": 0.93, "value": 0.97, "quality": 0.32, "momentum": 0.91, "confidence": 0.991, "coverage": 1, "pe_ratio": 5.1177, "earnings_yield": 0.3651, "shareholder_yield": 0.0279, "roe": 0.1384, "momentum_12_1": 0.8323 }, { "week_end_date": "2026-07-12", "price": 31.55, "os": 0.93, "value": 0.98, "quality": 0.3, "momentum": 0.92, "confidence": 0.98, "coverage": 1, "pe_ratio": 4.8473, "earnings_yield": 0.3948, "shareholder_yield": 0.0295, "roe": 0.1384, "momentum_12_1": 0.8902 }, { "week_end_date": "2026-07-19", "price": 30.79, "os": 0.92, "value": 0.98, "quality": 0.29, "momentum": 0.88, "confidence": 0.969, "coverage": 1, "pe_ratio": 4.7305, "earnings_yield": 0.4091, "shareholder_yield": 0.0302, "roe": 0.1384, "momentum_12_1": 0.6919 } ], "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": 561386890, "cost_of_revenue": 404933524, "gross_profit": 156453365, "ebit": 107980126, "ebitda": 115315054, "pretax_income": 107189448, "tax_provision": 24047682, "net_income": 83141763, "net_income_to_common": 83141763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13913507, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 54061314, "capital_expenditure": 31234572, "free_cash_flow": 85295886, "dividends_paid": 45895252, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1879000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561386890, "cost_of_revenue": 404933524, "gross_profit": 156453365, "ebit": 107980126, "ebitda": 115315054, "pretax_income": 107189448, "tax_provision": 24047682, "net_income": 83141763, "net_income_to_common": 83141763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13913507, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 54061314, "capital_expenditure": 31234572, "free_cash_flow": 85295886, "dividends_paid": 45895252, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1879000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561386890, "cost_of_revenue": 404933524, "gross_profit": 156453365, "ebit": 107980126, "ebitda": 115315054, "pretax_income": 107189448, "tax_provision": 24047682, "net_income": 83141763, "net_income_to_common": 83141763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13913507, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 54061314, "capital_expenditure": 31234572, "free_cash_flow": 85295886, "dividends_paid": 45895252, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1879000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561386890, "cost_of_revenue": 404933524, "gross_profit": 156453365, "ebit": 107980126, "ebitda": 115315054, "pretax_income": 107189448, "tax_provision": 24047682, "net_income": 83141763, "net_income_to_common": 83141763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13913507, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 54061314, "capital_expenditure": 31234572, "free_cash_flow": 85295886, "dividends_paid": 45895252, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1879000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561386890, "cost_of_revenue": 404933524, "gross_profit": 156453365, "ebit": 107980126, "ebitda": 115315054, "pretax_income": 107189448, "tax_provision": 24047682, "net_income": 83141763, "net_income_to_common": 83141763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13913507, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 54061314, "capital_expenditure": 31234572, "free_cash_flow": 85295886, "dividends_paid": 45895252, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1879000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561386890, "cost_of_revenue": 404933524, "gross_profit": 156453365, "ebit": 68344110, "ebitda": 75679038, "pretax_income": 107189448, "tax_provision": 24047682, "net_income": 83141763, "net_income_to_common": 83141763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13913507, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 54061314, "capital_expenditure": 31234572, "free_cash_flow": 85295886, "dividends_paid": 45895252, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1879000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 575795000, "cost_of_revenue": 414461000, "gross_profit": 161334000, "ebit": 94615000, "ebitda": 101917000, "pretax_income": 92682000, "tax_provision": 22367000, "net_income": 70315000, "net_income_to_common": 70315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122938000, "total_current_assets": 523820000, "total_assets": 686380000, "short_term_debt": 2179000, "long_term_debt": 2521000, "total_debt": 4700000, "total_liabilities": 73440000, "total_equity": 612940000, "shares_outstanding": 13867017, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 42973000, "capital_expenditure": 48746000, "free_cash_flow": 91719000, "dividends_paid": 9982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2322000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 575795000, "cost_of_revenue": 414461000, "gross_profit": 161334000, "ebit": 94615000, "ebitda": 101917000, "pretax_income": 92682000, "tax_provision": 22367000, "net_income": 70315000, "net_income_to_common": 70315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122938000, "total_current_assets": 523820000, "total_assets": 686380000, "short_term_debt": 2179000, "long_term_debt": 2521000, "total_debt": 4700000, "total_liabilities": 73440000, "total_equity": 612940000, "shares_outstanding": 13867017, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 42973000, "capital_expenditure": 48746000, "free_cash_flow": 91719000, "dividends_paid": 9982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2322000 } } ], "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": 156891000, "cost_of_revenue": 107939000, "gross_profit": 48952000, "ebit": 26139000, "ebitda": 28328000, "pretax_income": 25744000, "tax_provision": 5661000, "net_income": 20083000, "net_income_to_common": 20083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145483000, "total_current_assets": 553960000, "total_assets": 747411000, "short_term_debt": 6244000, "long_term_debt": 2210000, "total_debt": 8454000, "total_liabilities": 93611000, "total_equity": 653800000, "shares_outstanding": 13913507, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 22394000, "capital_expenditure": 10734000, "free_cash_flow": 33128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -597000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156891000, "cost_of_revenue": 107939000, "gross_profit": 48952000, "ebit": 26139000, "ebitda": 28328000, "pretax_income": 25744000, "tax_provision": 5661000, "net_income": 20083000, "net_income_to_common": 20083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145483000, "total_current_assets": 553960000, "total_assets": 747411000, "short_term_debt": 6244000, "long_term_debt": 2210000, "total_debt": 8454000, "total_liabilities": 93611000, "total_equity": 653800000, "shares_outstanding": 13913507, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 22394000, "capital_expenditure": 10734000, "free_cash_flow": 33128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -597000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156891000, "cost_of_revenue": 107939000, "gross_profit": 48952000, "ebit": 26139000, "ebitda": 28328000, "pretax_income": 25744000, "tax_provision": 5661000, "net_income": 20083000, "net_income_to_common": 20083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145483000, "total_current_assets": 553960000, "total_assets": 747411000, "short_term_debt": 6244000, "long_term_debt": 2210000, "total_debt": 8454000, "total_liabilities": 93611000, "total_equity": 653800000, "shares_outstanding": 13913507, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 22394000, "capital_expenditure": 10734000, "free_cash_flow": 33128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -597000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156891000, "cost_of_revenue": 107939000, "gross_profit": 48952000, "ebit": 26139000, "ebitda": 28328000, "pretax_income": 25744000, "tax_provision": 5661000, "net_income": 20083000, "net_income_to_common": 20083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145483000, "total_current_assets": 553960000, "total_assets": 747411000, "short_term_debt": 6244000, "long_term_debt": 2210000, "total_debt": 8454000, "total_liabilities": 93611000, "total_equity": 653800000, "shares_outstanding": 13913507, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 22394000, "capital_expenditure": 10734000, "free_cash_flow": 33128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -597000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156891000, "cost_of_revenue": 107939000, "gross_profit": 48952000, "ebit": 26139000, "ebitda": 28328000, "pretax_income": 25744000, "tax_provision": 5661000, "net_income": 20083000, "net_income_to_common": 20083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145483000, "total_current_assets": 553960000, "total_assets": 747411000, "short_term_debt": 6244000, "long_term_debt": 2210000, "total_debt": 8454000, "total_liabilities": 93611000, "total_equity": 653800000, "shares_outstanding": 13913507, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 22394000, "capital_expenditure": 10734000, "free_cash_flow": 33128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -597000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156891000, "cost_of_revenue": 107939000, "gross_profit": 48952000, "ebit": 26139000, "ebitda": 28328000, "pretax_income": 25744000, "tax_provision": 5661000, "net_income": 20083000, "net_income_to_common": 20083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145483000, "total_current_assets": 553960000, "total_assets": 747411000, "short_term_debt": 6244000, "long_term_debt": 2210000, "total_debt": 8454000, "total_liabilities": 93611000, "total_equity": 653800000, "shares_outstanding": 13913507, "goodwill_and_intangibles": 36000 }, "cash_flow": { "operating_cash_flow": 22394000, "capital_expenditure": 10734000, "free_cash_flow": 33128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -597000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148641856, "cost_of_revenue": 106635094, "gross_profit": 42006758, "ebit": 25632710, "ebitda": 27728219, "pretax_income": 25165634, "tax_provision": 5785324, "net_income": 19380306, "net_income_to_common": 19380306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13906412, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 20012000, "capital_expenditure": 4524000, "free_cash_flow": 24536000, "dividends_paid": 1593699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -452000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148641856, "cost_of_revenue": 106635094, "gross_profit": 42006758, "ebit": 25632710, "ebitda": 27728219, "pretax_income": 25165634, "tax_provision": 5785324, "net_income": 19380306, "net_income_to_common": 19380306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13906412, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 20012000, "capital_expenditure": 4524000, "free_cash_flow": 24536000, "dividends_paid": 1593699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -452000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148641856, "cost_of_revenue": 106635094, "gross_profit": 42006758, "ebit": 25632710, "ebitda": 27728219, "pretax_income": 25165634, "tax_provision": 5785324, "net_income": 19380306, "net_income_to_common": 19380306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13906412, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 20012000, "capital_expenditure": 4524000, "free_cash_flow": 24536000, "dividends_paid": 1593699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -452000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148641856, "cost_of_revenue": 106635094, "gross_profit": 42006758, "ebit": 25632710, "ebitda": 27728219, "pretax_income": 25165634, "tax_provision": 5785324, "net_income": 19380306, "net_income_to_common": 19380306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13906412, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 20012000, "capital_expenditure": 4524000, "free_cash_flow": 24536000, "dividends_paid": 1593699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -452000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148641856, "cost_of_revenue": 106635094, "gross_profit": 42006758, "ebit": 25632710, "ebitda": 27728219, "pretax_income": 25165634, "tax_provision": 5785324, "net_income": 19380306, "net_income_to_common": 19380306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13906412, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 20752266, "capital_expenditure": 5351587.1, "free_cash_flow": 26103853.1, "dividends_paid": 1593699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -452000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148641856, "cost_of_revenue": 106635094, "gross_profit": 42006758, "ebit": 15167834, "ebitda": 17263343, "pretax_income": 25165634, "tax_provision": 5785324, "net_income": 19380306, "net_income_to_common": 19380306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123538592, "total_current_assets": 525777815, "total_assets": 716709507, "short_term_debt": 2180066, "long_term_debt": 2739000, "total_debt": 4905399, "total_liabilities": 64886665, "total_equity": 651822838, "shares_outstanding": 13906412, "goodwill_and_intangibles": 35818 }, "cash_flow": { "operating_cash_flow": 20752266, "capital_expenditure": 5351587.1, "free_cash_flow": 26103853.1, "dividends_paid": 1593699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -452000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }