{ "ticker": { "uuid": "3ab086dd-e743-49ae-aa0b-dee8ed62b177", "symbol": "RMAX", "name": "Re Max Holding", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/3ab086dd-e743-49ae-aa0b-dee8ed62b177/", "api_url": "https://sharemaestro.com/factors/api/tickers/3ab086dd-e743-49ae-aa0b-dee8ed62b177/" }, "latest_snapshot": { "ticker": { "uuid": "3ab086dd-e743-49ae-aa0b-dee8ed62b177", "symbol": "RMAX", "name": "Re Max Holding", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/3ab086dd-e743-49ae-aa0b-dee8ed62b177/", "api_url": "https://sharemaestro.com/factors/api/tickers/3ab086dd-e743-49ae-aa0b-dee8ed62b177/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.4, "value": 0.33, "quality": 0.34, "momentum": 0.76, "coverage": 1, "confidence": 0.969, "delta": -20 }, "headline_factors": { "price": 11.1, "market_cap": 236626936.2, "pe_ratio": 639.5323, "earnings_yield": 0.0344, "ebitda_to_ev": 0.0578, "shareholder_yield": 0.0012, "roe": 0.0008, "piotroski_f_score": 6, "momentum_12_1": 0.2072, "volatility_252d": 0.6024 }, "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": 639.5323, "ev_ebitda": 17.2942, "earnings_yield": 0.0344, "fcf_yield": 0.0384, "shareholder_yield": 0.0012 }, "quality": { "roe": 0.0008, "roic": 0.0065, "gross_margin": 0.6693, "fcf_margin": 0.1435, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0543, "eps_growth_1y": -0.9566, "fcf_growth_1y": -0.3308 }, "momentum": { "price_return_12m": 0.3687, "momentum_12_1": 0.2072, "relative_strength": 0.2197 }, "scores": { "value_percentile": 0.33, "quality_percentile": 0.34, "momentum_percentile": 0.76, "growth_composite": 100, "yield_composite": 89, "overall_composite": 60, "os_score": 0.4, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.11, "os": 0.8, "value": 0.64, "quality": 0.63, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 522.7863, "earnings_yield": 0.0359, "shareholder_yield": 0.0014, "roe": 0.0008, "momentum_12_1": 0.3139 }, { "week_end_date": "2026-06-14", "price": 9.2, "os": 0.81, "value": 0.64, "quality": 0.66, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 527.9511, "earnings_yield": 0.0358, "shareholder_yield": 0.0014, "roe": 0.0008, "momentum_12_1": 0.1412 }, { "week_end_date": "2026-06-21", "price": 9.79, "os": 0.36, "value": 0.35, "quality": 0.66, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 561.8088, "earnings_yield": 0.0354, "shareholder_yield": 0.0013, "roe": 0.0008, "momentum_12_1": 0.1035 }, { "week_end_date": "2026-06-28", "price": 9.86, "os": 0.59, "value": 0.37, "quality": 0.66, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 565.8258, "earnings_yield": 0.0353, "shareholder_yield": 0.0013, "roe": 0.0008, "momentum_12_1": 0.121 }, { "week_end_date": "2026-07-05", "price": 11.12, "os": 0.58, "value": 0.34, "quality": 0.66, "momentum": 0.75, "confidence": 0.991, "coverage": 1, "pe_ratio": 638.1322, "earnings_yield": 0.0344, "shareholder_yield": 0.0012, "roe": 0.0008, "momentum_12_1": 0.1042 }, { "week_end_date": "2026-07-12", "price": 10.58, "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "confidence": 0.98, "coverage": 1, "pe_ratio": 609.5722, "earnings_yield": 0.0348, "shareholder_yield": 0.0012, "roe": 0.0008, "momentum_12_1": 0.1125 }, { "week_end_date": "2026-07-19", "price": 11.1, "os": 0.4, "value": 0.33, "quality": 0.34, "momentum": 0.76, "confidence": 0.969, "coverage": 1, "pe_ratio": 639.5323, "earnings_yield": 0.0344, "shareholder_yield": 0.0012, "roe": 0.0008, "momentum_12_1": 0.2072 } ], "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": 291601000, "cost_of_revenue": 123531000, "gross_profit": 168070000, "ebit": 51328000, "ebitda": 77176000, "pretax_income": 19628000, "tax_provision": 6195000, "net_income": 8153000, "net_income_to_common": 8153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20400048, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 40878000, "capital_expenditure": 7374000, "free_cash_flow": 48252000, "dividends_paid": 498000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 291601000, "cost_of_revenue": 123531000, "gross_profit": 168070000, "ebit": 51328000, "ebitda": 77176000, "pretax_income": 19628000, "tax_provision": 6195000, "net_income": 8153000, "net_income_to_common": 8153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20400048, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 40878000, "capital_expenditure": 7374000, "free_cash_flow": 48252000, "dividends_paid": 498000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 291601000, "cost_of_revenue": 123531000, "gross_profit": 168070000, "ebit": 51328000, "ebitda": 77176000, "pretax_income": 19628000, "tax_provision": 6195000, "net_income": 8153000, "net_income_to_common": 8153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20400048, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 40878000, "capital_expenditure": 7374000, "free_cash_flow": 48252000, "dividends_paid": 498000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 291601000, "cost_of_revenue": 123531000, "gross_profit": 168070000, "ebit": 51328000, "ebitda": 77176000, "pretax_income": 19628000, "tax_provision": 6195000, "net_income": 8153000, "net_income_to_common": 8153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20400048, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 40878000, "capital_expenditure": 7374000, "free_cash_flow": 48252000, "dividends_paid": 498000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 291601000, "cost_of_revenue": 123531000, "gross_profit": 168070000, "ebit": 51328000, "ebitda": 77176000, "pretax_income": 19628000, "tax_provision": 6195000, "net_income": 8153000, "net_income_to_common": 8153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20400048, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 40878000, "capital_expenditure": 7374000, "free_cash_flow": 48252000, "dividends_paid": 498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 291601000, "cost_of_revenue": 123531000, "gross_profit": 168070000, "ebit": 51328000, "ebitda": 77176000, "pretax_income": 19628000, "tax_provision": 6195000, "net_income": 8153000, "net_income_to_common": 8153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20400048, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 40878000, "capital_expenditure": 7374000, "free_cash_flow": 48252000, "dividends_paid": 498000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307685000, "cost_of_revenue": 78983000, "gross_profit": 228702000, "ebit": 42458000, "ebitda": 72019000, "pretax_income": 6200000, "tax_provision": -1877000, "net_income": 7123000, "net_income_to_common": 7123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96619000, "total_current_assets": 218511000, "total_assets": 581594000, "short_term_debt": 13156000, "long_term_debt": 436243000, "total_debt": 472068000, "total_liabilities": 639988000, "total_equity": 429483000, "shares_outstanding": 19294000, "goodwill_and_intangibles": 250621000 }, "cash_flow": { "operating_cash_flow": 59652000, "capital_expenditure": 6622000, "free_cash_flow": 66274000, "dividends_paid": 599000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307685000, "cost_of_revenue": 78983000, "gross_profit": 228702000, "ebit": 42458000, "ebitda": 72019000, "pretax_income": 6200000, "tax_provision": -1877000, "net_income": 7123000, "net_income_to_common": 7123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96619000, "total_current_assets": 218511000, "total_assets": 581594000, "short_term_debt": 13156000, "long_term_debt": 436243000, "total_debt": 472068000, "total_liabilities": 639988000, "total_equity": 429483000, "shares_outstanding": 19294000, "goodwill_and_intangibles": 250621000 }, "cash_flow": { "operating_cash_flow": 59652000, "capital_expenditure": 6622000, "free_cash_flow": 66274000, "dividends_paid": 599000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4600000 } } ], "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": 70228000, "cost_of_revenue": 28616000, "gross_profit": 41612000, "ebit": -6934000, "ebitda": -1059000, "pretax_income": -14092000, "tax_provision": 1617000, "net_income": -9741000, "net_income_to_common": -9741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107126000, "total_current_assets": 232889000, "total_assets": 572345000, "short_term_debt": 14051000, "long_term_debt": 431362000, "total_debt": 456921000, "total_liabilities": 614003000, "total_equity": 446147000, "shares_outstanding": 20491629, "goodwill_and_intangibles": 250397000 }, "cash_flow": { "operating_cash_flow": -2077999, "capital_expenditure": 2421000, "free_cash_flow": 343001, "dividends_paid": 103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70228000, "cost_of_revenue": 28616000, "gross_profit": 41612000, "ebit": -6934000, "ebitda": -1059000, "pretax_income": -14092000, "tax_provision": 1617000, "net_income": -9741000, "net_income_to_common": -9741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107126000, "total_current_assets": 232889000, "total_assets": 572345000, "short_term_debt": 14051000, "long_term_debt": 431362000, "total_debt": 456921000, "total_liabilities": 614003000, "total_equity": 446147000, "shares_outstanding": 20491629, "goodwill_and_intangibles": 250397000 }, "cash_flow": { "operating_cash_flow": -2077999, "capital_expenditure": 2421000, "free_cash_flow": 343001, "dividends_paid": 103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70228000, "cost_of_revenue": 28616000, "gross_profit": 41612000, "ebit": -6934000, "ebitda": -1059000, "pretax_income": -14092000, "tax_provision": 1617000, "net_income": -9741000, "net_income_to_common": -9741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107126000, "total_current_assets": 232889000, "total_assets": 572345000, "short_term_debt": 14051000, "long_term_debt": 431362000, "total_debt": 456921000, "total_liabilities": 614003000, "total_equity": 446147000, "shares_outstanding": 20491629, "goodwill_and_intangibles": 250397000 }, "cash_flow": { "operating_cash_flow": -2077999, "capital_expenditure": 2421000, "free_cash_flow": 343001, "dividends_paid": 103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70228000, "cost_of_revenue": 28616000, "gross_profit": 41612000, "ebit": -6934000, "ebitda": -1059000, "pretax_income": -14092000, "tax_provision": 1617000, "net_income": -9741000, "net_income_to_common": -9741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107126000, "total_current_assets": 232889000, "total_assets": 572345000, "short_term_debt": 14051000, "long_term_debt": 431362000, "total_debt": 456921000, "total_liabilities": 614003000, "total_equity": 446147000, "shares_outstanding": 20491629, "goodwill_and_intangibles": 250397000 }, "cash_flow": { "operating_cash_flow": -2077999, "capital_expenditure": 2421000, "free_cash_flow": 343001, "dividends_paid": 103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70228000, "cost_of_revenue": 28616000, "gross_profit": 41612000, "ebit": -6934000, "ebitda": -1059000, "pretax_income": -14092000, "tax_provision": 1617000, "net_income": -9741000, "net_income_to_common": -9741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107126000, "total_current_assets": 232889000, "total_assets": 572345000, "short_term_debt": 14051000, "long_term_debt": 431362000, "total_debt": 456921000, "total_liabilities": 614003000, "total_equity": 446147000, "shares_outstanding": 20491629, "goodwill_and_intangibles": 250397000 }, "cash_flow": { "operating_cash_flow": -2077999, "capital_expenditure": 2421000, "free_cash_flow": 343001, "dividends_paid": 103000, "share_repurchases": null, "shares_issued": null, "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": 70228000, "cost_of_revenue": 28616000, "gross_profit": 41612000, "ebit": -6934000, "ebitda": -1059000, "pretax_income": -14092000, "tax_provision": 1617000, "net_income": -9741000, "net_income_to_common": -9741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107126000, "total_current_assets": 232889000, "total_assets": 572345000, "short_term_debt": 14051000, "long_term_debt": 431362000, "total_debt": 456921000, "total_liabilities": 614003000, "total_equity": 446147000, "shares_outstanding": 20491629, "goodwill_and_intangibles": 250397000 }, "cash_flow": { "operating_cash_flow": -2077999, "capital_expenditure": 2421000, "free_cash_flow": 343001, "dividends_paid": 103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 71137000, "cost_of_revenue": 29986000, "gross_profit": 41151000, "ebit": 10622000, "ebitda": 16837000, "pretax_income": 2882000, "tax_provision": 373000, "net_income": 1440000, "net_income_to_common": 1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20904332, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 12923000, "capital_expenditure": 2752000, "free_cash_flow": 15675000, "dividends_paid": 157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 71137000, "cost_of_revenue": 29986000, "gross_profit": 41151000, "ebit": 10622000, "ebitda": 16837000, "pretax_income": 2882000, "tax_provision": 373000, "net_income": 1440000, "net_income_to_common": 1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20904332, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 12923000, "capital_expenditure": 2752000, "free_cash_flow": 15675000, "dividends_paid": 157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 71137000, "cost_of_revenue": 29986000, "gross_profit": 41151000, "ebit": 10622000, "ebitda": 16837000, "pretax_income": 2882000, "tax_provision": 373000, "net_income": 1440000, "net_income_to_common": 1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20904332, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 12923000, "capital_expenditure": 2752000, "free_cash_flow": 15675000, "dividends_paid": 157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 71137000, "cost_of_revenue": 29986000, "gross_profit": 41151000, "ebit": 10622000, "ebitda": 16837000, "pretax_income": 2882000, "tax_provision": 373000, "net_income": 1440000, "net_income_to_common": 1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20904332, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 12923000, "capital_expenditure": 2752000, "free_cash_flow": 15675000, "dividends_paid": 157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 71137000, "cost_of_revenue": 29986000, "gross_profit": 41151000, "ebit": 10622000, "ebitda": 16837000, "pretax_income": 2882000, "tax_provision": 373000, "net_income": 1440000, "net_income_to_common": 1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20904332, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 12923000, "capital_expenditure": 2752000, "free_cash_flow": 15675000, "dividends_paid": 157000, "share_repurchases": null, "shares_issued": null, "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": 71137000, "cost_of_revenue": 29986000, "gross_profit": 41151000, "ebit": 10622000, "ebitda": 16837000, "pretax_income": 2882000, "tax_provision": 373000, "net_income": 1440000, "net_income_to_common": 1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118736000, "total_current_assets": 240140000, "total_assets": 582475000, "short_term_debt": 13817000, "long_term_debt": 432151000, "total_debt": 459482000, "total_liabilities": 611463000, "total_equity": 452413000, "shares_outstanding": 20904332, "goodwill_and_intangibles": 250346000 }, "cash_flow": { "operating_cash_flow": 12923000, "capital_expenditure": 2752000, "free_cash_flow": 15675000, "dividends_paid": 157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1150000 } } ] }, "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "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 } }