{ "ticker": { "uuid": "2dd797fd-ef46-4ed5-bcc4-72870fb6d9ce", "symbol": "CRVL", "name": "CorVel Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/2dd797fd-ef46-4ed5-bcc4-72870fb6d9ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/2dd797fd-ef46-4ed5-bcc4-72870fb6d9ce/" }, "latest_snapshot": { "ticker": { "uuid": "2dd797fd-ef46-4ed5-bcc4-72870fb6d9ce", "symbol": "CRVL", "name": "CorVel Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/2dd797fd-ef46-4ed5-bcc4-72870fb6d9ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/2dd797fd-ef46-4ed5-bcc4-72870fb6d9ce/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.16, "value": 0.14, "quality": 0.94, "momentum": 0.1, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 59.86, "market_cap": 3053402271.74, "pe_ratio": 27.6717, "earnings_yield": 0.0502, "ebitda_to_ev": 0.0613, "shareholder_yield": 0.0157, "roe": 0.2799, "piotroski_f_score": 7, "momentum_12_1": -0.2902, "volatility_252d": 0.4079 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 27.6717, "ev_ebitda": 16.3074, "earnings_yield": 0.0502, "fcf_yield": 0.0706, "shareholder_yield": 0.0157 }, "quality": { "roe": 0.2799, "roic": 0.583, "gross_margin": 0.2429, "fcf_margin": 0.2097, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0703, "eps_growth_1y": 0.1595, "fcf_growth_1y": 0.2326 }, "momentum": { "price_return_12m": -0.3254, "momentum_12_1": -0.2902, "relative_strength": -0.5417 }, "scores": { "value_percentile": 0.14, "quality_percentile": 0.94, "momentum_percentile": 0.1, "growth_composite": 25, "yield_composite": 70, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 59.87, "os": 0.15, "value": 0.14, "quality": 0.94, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.5015, "earnings_yield": 0.0506, "shareholder_yield": 0.0157, "roe": 0.2799, "momentum_12_1": -0.4659 }, { "week_end_date": "2026-06-14", "price": 60.34, "os": 0.14, "value": 0.14, "quality": 0.93, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.7197, "earnings_yield": 0.0502, "shareholder_yield": 0.0156, "roe": 0.2799, "momentum_12_1": -0.4565 }, { "week_end_date": "2026-06-21", "price": 58.52, "os": 0.16, "value": 0.15, "quality": 0.94, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.8859, "earnings_yield": 0.0518, "shareholder_yield": 0.0161, "roe": 0.2799, "momentum_12_1": -0.3856 }, { "week_end_date": "2026-06-28", "price": 62.99, "os": 0.14, "value": 0.13, "quality": 0.92, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.9371, "earnings_yield": 0.0479, "shareholder_yield": 0.015, "roe": 0.2799, "momentum_12_1": -0.4039 }, { "week_end_date": "2026-07-05", "price": 64.14, "os": 0.13, "value": 0.12, "quality": 0.92, "momentum": 0.06, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 29.6502, "earnings_yield": 0.0467, "shareholder_yield": 0.0146, "roe": 0.2799, "momentum_12_1": -0.4179 }, { "week_end_date": "2026-07-12", "price": 62.29, "os": 0.17, "value": 0.13, "quality": 0.93, "momentum": 0.13, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 28.795, "earnings_yield": 0.0482, "shareholder_yield": 0.015, "roe": 0.2799, "momentum_12_1": -0.3829 }, { "week_end_date": "2026-07-19", "price": 61.7, "os": 0.15, "value": 0.13, "quality": 0.94, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 28.5222, "earnings_yield": 0.0486, "shareholder_yield": 0.0152, "roe": 0.2799, "momentum_12_1": -0.3736 }, { "week_end_date": "2026-07-26", "price": 59.86, "os": 0.16, "value": 0.14, "quality": 0.94, "momentum": 0.1, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 27.6717, "earnings_yield": 0.0502, "shareholder_yield": 0.0157, "roe": 0.2799, "momentum_12_1": -0.2902 } ], "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": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 174895000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 174895000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 174895000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 174895000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 174895000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 174895000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 958527000, "cost_of_revenue": 725664000, "gross_profit": 232863000, "ebit": 143131000, "ebitda": 143131000, "pretax_income": 143131000, "tax_provision": 32787000, "net_income": 110344000, "net_income_to_common": 110344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 20687000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51625000, "goodwill_and_intangibles": 37077000000 }, "cash_flow": { "operating_cash_flow": 155640000, "capital_expenditure": 45357000, "free_cash_flow": 200997000, "dividends_paid": null, "share_repurchases": -56206000, "shares_issued": 8411000, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895589000, "cost_of_revenue": 685861000, "gross_profit": 209728000, "ebit": 120824000, "ebitda": 150360000, "pretax_income": 120824000, "tax_provision": 25659000, "net_income": 95165000, "net_income_to_common": 95165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170584000, "total_current_assets": 386689000, "total_assets": 545976000, "short_term_debt": 8126000, "long_term_debt": 19953000, "total_debt": 28079000, "total_liabilities": 223989000, "total_equity": 321987000, "shares_outstanding": 52038000, "goodwill_and_intangibles": 37252000 }, "cash_flow": { "operating_cash_flow": 127315000, "capital_expenditure": 35755000, "free_cash_flow": 163070000, "dividends_paid": null, "share_repurchases": -37605000, "shares_issued": 11066000, "net_debt_issued": null } } ], "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": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 47981000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 47981000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 47981000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 47981000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 47981000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 47981000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 28107000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 248548000, "cost_of_revenue": 185539000, "gross_profit": 63009000, "ebit": 39716000, "ebitda": 39716000, "pretax_income": 39716000, "tax_provision": 8687000, "net_income": 31029000, "net_income_to_common": 31029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233072000, "total_current_assets": 462297000, "total_assets": 642986000, "short_term_debt": 7420000, "long_term_debt": 20687000, "total_debt": 20687000, "total_liabilities": 248755000, "total_equity": 394231000, "shares_outstanding": 51285000, "goodwill_and_intangibles": 37077000000 }, "cash_flow": { "operating_cash_flow": 29468000, "capital_expenditure": 9175000, "free_cash_flow": 38643000, "dividends_paid": null, "share_repurchases": -20198000, "shares_issued": 2944000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 235625000, "cost_of_revenue": 180709000, "gross_profit": 54916000, "ebit": 32232000, "ebitda": 40076000, "pretax_income": 32232000, "tax_provision": 8058000, "net_income": 24174000, "net_income_to_common": 24174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230033000, "total_current_assets": 463923000, "total_assets": 644785000, "short_term_debt": 7332000, "long_term_debt": 18616000, "total_debt": 44564000, "total_liabilities": 269063000, "total_equity": 375722000, "shares_outstanding": 51582000, "goodwill_and_intangibles": 37121000 }, "cash_flow": { "operating_cash_flow": 46137000, "capital_expenditure": 10966000, "free_cash_flow": 57103000, "dividends_paid": null, "share_repurchases": -13553000, "shares_issued": 962000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 235625000, "cost_of_revenue": 180709000, "gross_profit": 54916000, "ebit": 32232000, "ebitda": 40076000, "pretax_income": 32232000, "tax_provision": 8058000, "net_income": 24174000, "net_income_to_common": 24174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230033000, "total_current_assets": 463923000, "total_assets": 644785000, "short_term_debt": 7332000, "long_term_debt": 18616000, "total_debt": 44564000, "total_liabilities": 269063000, "total_equity": 375722000, "shares_outstanding": 51582000, "goodwill_and_intangibles": 37121000 }, "cash_flow": { "operating_cash_flow": 46137000, "capital_expenditure": 10966000, "free_cash_flow": 57103000, "dividends_paid": null, "share_repurchases": -13553000, "shares_issued": 962000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 235625000, "cost_of_revenue": 180709000, "gross_profit": 54916000, "ebit": 32232000, "ebitda": 40076000, "pretax_income": 32232000, "tax_provision": 8058000, "net_income": 24174000, "net_income_to_common": 24174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230033000, "total_current_assets": 463923000, "total_assets": 644785000, "short_term_debt": 7332000, "long_term_debt": 18616000, "total_debt": 44564000, "total_liabilities": 269063000, "total_equity": 375722000, "shares_outstanding": 51582000, "goodwill_and_intangibles": 37121000 }, "cash_flow": { "operating_cash_flow": 46137000, "capital_expenditure": 10966000, "free_cash_flow": 57103000, "dividends_paid": null, "share_repurchases": -13553000, "shares_issued": 962000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 235625000, "cost_of_revenue": 180709000, "gross_profit": 54916000, "ebit": 32232000, "ebitda": 40076000, "pretax_income": 32232000, "tax_provision": 8058000, "net_income": 24174000, "net_income_to_common": 24174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230033000, "total_current_assets": 463923000, "total_assets": 644785000, "short_term_debt": 7332000, "long_term_debt": 18616000, "total_debt": 44564000, "total_liabilities": 269063000, "total_equity": 375722000, "shares_outstanding": 51582000, "goodwill_and_intangibles": 37121000 }, "cash_flow": { "operating_cash_flow": 46137000, "capital_expenditure": 10966000, "free_cash_flow": 57103000, "dividends_paid": null, "share_repurchases": -13553000, "shares_issued": 962000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 235625000, "cost_of_revenue": 180709000, "gross_profit": 54916000, "ebit": 32232000, "ebitda": 40076000, "pretax_income": 32232000, "tax_provision": 8058000, "net_income": 24174000, "net_income_to_common": 24174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230033000, "total_current_assets": 463923000, "total_assets": 644785000, "short_term_debt": 7332000, "long_term_debt": 18616000, "total_debt": 44564000, "total_liabilities": 269063000, "total_equity": 375722000, "shares_outstanding": 51582000, "goodwill_and_intangibles": 37121000 }, "cash_flow": { "operating_cash_flow": 46137000, "capital_expenditure": 10966000, "free_cash_flow": 57103000, "dividends_paid": null, "share_repurchases": -13553000, "shares_issued": 962000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }