{ "ticker": { "uuid": "2956555e-734f-4c79-b7ce-6af4199d4c62", "symbol": "MNRO", "name": "Monro Muffler Brake Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/2956555e-734f-4c79-b7ce-6af4199d4c62/", "api_url": "https://sharemaestro.com/factors/api/tickers/2956555e-734f-4c79-b7ce-6af4199d4c62/" }, "latest_snapshot": { "ticker": { "uuid": "2956555e-734f-4c79-b7ce-6af4199d4c62", "symbol": "MNRO", "name": "Monro Muffler Brake Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/2956555e-734f-4c79-b7ce-6af4199d4c62/", "api_url": "https://sharemaestro.com/factors/api/tickers/2956555e-734f-4c79-b7ce-6af4199d4c62/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.26, "value": 0.34, "quality": 0.21, "momentum": 0.65, "coverage": 0.939, "confidence": 0.9, "delta": 3 }, "headline_factors": { "price": 16.79, "market_cap": 524635031.25, "pe_ratio": 241.4335, "earnings_yield": 0.0287, "ebitda_to_ev": 0.0668, "shareholder_yield": 0.0667, "roe": 0.0037, "piotroski_f_score": 6, "momentum_12_1": 0.1579, "volatility_252d": 0.5594 }, "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": 241.4335, "ev_ebitda": 14.9798, "earnings_yield": 0.0287, "fcf_yield": 0.1146, "shareholder_yield": 0.0667 }, "quality": { "roe": 0.0037, "roic": 0.0189, "gross_margin": 0.3502, "fcf_margin": 0.0986, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0319, "eps_growth_1y": null, "fcf_growth_1y": -0.2792 }, "momentum": { "price_return_12m": 0.129, "momentum_12_1": 0.1579, "relative_strength": -0.0872 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.21, "momentum_percentile": 0.65, "growth_composite": 97, "yield_composite": 4, "overall_composite": 74, "os_score": 0.26, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.53, "os": 0.41, "value": 0.66, "quality": 0.2, "momentum": 0.26, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 200.7672, "earnings_yield": 0.0315, "shareholder_yield": 0.0771, "roe": 0.0037, "momentum_12_1": 0.1419 }, { "week_end_date": "2026-06-14", "price": 15.95, "os": 0.41, "value": 0.65, "quality": 0.2, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 220.3879, "earnings_yield": 0.0301, "shareholder_yield": 0.0702, "roe": 0.0037, "momentum_12_1": 0.1268 }, { "week_end_date": "2026-06-21", "price": 15.55, "os": 0.61, "value": 0.65, "quality": 0.19, "momentum": 0.66, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 214.861, "earnings_yield": 0.0305, "shareholder_yield": 0.072, "roe": 0.0037, "momentum_12_1": 0.2244 }, { "week_end_date": "2026-06-28", "price": 17.22, "os": 0.14, "value": 0.36, "quality": 0.2, "momentum": 0.31, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 237.9361, "earnings_yield": 0.029, "shareholder_yield": 0.065, "roe": 0.0037, "momentum_12_1": 0.1713 }, { "week_end_date": "2026-07-05", "price": 17.21, "os": 0.12, "value": 0.35, "quality": 0.21, "momentum": 0.28, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 247.4729, "earnings_yield": 0.0284, "shareholder_yield": 0.0651, "roe": 0.0037, "momentum_12_1": -0.0711 }, { "week_end_date": "2026-07-12", "price": 16.81, "os": 0.3, "value": 0.36, "quality": 0.21, "momentum": 0.68, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 241.7211, "earnings_yield": 0.0287, "shareholder_yield": 0.0666, "roe": 0.0037, "momentum_12_1": 0.0519 }, { "week_end_date": "2026-07-19", "price": 16.96, "os": 0.29, "value": 0.34, "quality": 0.21, "momentum": 0.69, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 243.878, "earnings_yield": 0.0286, "shareholder_yield": 0.066, "roe": 0.0037, "momentum_12_1": 0.1432 }, { "week_end_date": "2026-07-26", "price": 16.79, "os": 0.26, "value": 0.34, "quality": 0.21, "momentum": 0.65, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 241.4335, "earnings_yield": 0.0287, "shareholder_yield": 0.0667, "roe": 0.0037, "momentum_12_1": 0.1579 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 20333000, "ebitda": 82007000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 20333000, "ebitda": 82007000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 20333000, "ebitda": 82007000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 20333000, "ebitda": 82007000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 20333000, "ebitda": 82007000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 20333000, "ebitda": 82007000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1157176000, "cost_of_revenue": 751915000, "gross_profit": 405261000, "ebit": 15472000, "ebitda": 77146000, "pretax_income": 3100000, "tax_provision": 927000, "net_income": 2173000, "net_income_to_common": 2173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30002000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 70438000, "capital_expenditure": 31657000, "free_cash_flow": 102095000, "dividends_paid": 34955000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -39939000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1195334000, "cost_of_revenue": 777689000, "gross_profit": 417645000, "ebit": 13011000, "ebitda": 82383000, "pretax_income": -5913000, "tax_provision": -731000, "net_income": -5182000, "net_income_to_common": -5182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20762000, "total_current_assets": 277399000, "total_assets": 1641823000, "short_term_debt": 79800000, "long_term_debt": 61250000, "total_debt": 529356000, "total_liabilities": 1021062000, "total_equity": 620761000, "shares_outstanding": 29937000, "goodwill_and_intangibles": 746825000 }, "cash_flow": { "operating_cash_flow": 131912000, "capital_expenditure": 26362000, "free_cash_flow": 158274000, "dividends_paid": 34882000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -80508000 } } ], "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": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": -5162000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": -5162000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": -5162000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": -5162000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": -5162000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": -5162000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273839000, "cost_of_revenue": 180965000, "gross_profit": 92874000, "ebit": 3137000, "ebitda": 3137000, "pretax_income": -9216000, "tax_provision": -2635000, "net_income": -6581000, "net_income_to_common": -6581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14633000, "total_current_assets": 236641000, "total_assets": 1567977000, "short_term_debt": 76520000, "long_term_debt": 60000000, "total_debt": 485902000, "total_liabilities": 976504000, "total_equity": 591473000, "shares_outstanding": 30020000, "goodwill_and_intangibles": 744158000 }, "cash_flow": { "operating_cash_flow": 22218000, "capital_expenditure": 21826000, "free_cash_flow": 44044000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -164909000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 293387000, "cost_of_revenue": 191020000, "gross_profit": 102367000, "ebit": 18624000, "ebitda": 33910000, "pretax_income": 14579000, "tax_provision": 3440000, "net_income": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4912000, "total_current_assets": 228814000, "total_assets": 1569974000, "short_term_debt": 76322000, "long_term_debt": 45000000, "total_debt": 485756000, "total_liabilities": 965030000, "total_equity": 604944000, "shares_outstanding": 31403000, "goodwill_and_intangibles": 744810000 }, "cash_flow": { "operating_cash_flow": 17824000, "capital_expenditure": 8698000, "free_cash_flow": 26522000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24016000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 293387000, "cost_of_revenue": 191020000, "gross_profit": 102367000, "ebit": 18624000, "ebitda": 33910000, "pretax_income": 14579000, "tax_provision": 3440000, "net_income": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4912000, "total_current_assets": 228814000, "total_assets": 1569974000, "short_term_debt": 76322000, "long_term_debt": 45000000, "total_debt": 485756000, "total_liabilities": 965030000, "total_equity": 604944000, "shares_outstanding": 31403000, "goodwill_and_intangibles": 744810000 }, "cash_flow": { "operating_cash_flow": 17824000, "capital_expenditure": 8698000, "free_cash_flow": 26522000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24016000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 293387000, "cost_of_revenue": 191020000, "gross_profit": 102367000, "ebit": 18624000, "ebitda": 33910000, "pretax_income": 14579000, "tax_provision": 3440000, "net_income": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4912000, "total_current_assets": 228814000, "total_assets": 1569974000, "short_term_debt": 76322000, "long_term_debt": 45000000, "total_debt": 485756000, "total_liabilities": 965030000, "total_equity": 604944000, "shares_outstanding": 31403000, "goodwill_and_intangibles": 744810000 }, "cash_flow": { "operating_cash_flow": 17824000, "capital_expenditure": 8698000, "free_cash_flow": 26522000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24016000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 293387000, "cost_of_revenue": 191020000, "gross_profit": 102367000, "ebit": 18624000, "ebitda": 33910000, "pretax_income": 14579000, "tax_provision": 3440000, "net_income": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4912000, "total_current_assets": 228814000, "total_assets": 1569974000, "short_term_debt": 76322000, "long_term_debt": 45000000, "total_debt": 485756000, "total_liabilities": 965030000, "total_equity": 604944000, "shares_outstanding": 31403000, "goodwill_and_intangibles": 744810000 }, "cash_flow": { "operating_cash_flow": 17824000, "capital_expenditure": 8698000, "free_cash_flow": 26522000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24016000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 293387000, "cost_of_revenue": 191020000, "gross_profit": 102367000, "ebit": 18624000, "ebitda": 33910000, "pretax_income": 14579000, "tax_provision": 3440000, "net_income": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4912000, "total_current_assets": 228814000, "total_assets": 1569974000, "short_term_debt": 76322000, "long_term_debt": 45000000, "total_debt": 485756000, "total_liabilities": 965030000, "total_equity": 604944000, "shares_outstanding": 31403000, "goodwill_and_intangibles": 744810000 }, "cash_flow": { "operating_cash_flow": 17824000, "capital_expenditure": 8698000, "free_cash_flow": 26522000, "dividends_paid": 8742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24016000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }