{ "ticker": { "uuid": "3bad7263-284a-4b70-864f-96a409b01603", "symbol": "NGS", "name": "Natural Gas Services Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3bad7263-284a-4b70-864f-96a409b01603/", "api_url": "https://sharemaestro.com/factors/api/tickers/3bad7263-284a-4b70-864f-96a409b01603/" }, "latest_snapshot": { "ticker": { "uuid": "3bad7263-284a-4b70-864f-96a409b01603", "symbol": "NGS", "name": "Natural Gas Services Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3bad7263-284a-4b70-864f-96a409b01603/", "api_url": "https://sharemaestro.com/factors/api/tickers/3bad7263-284a-4b70-864f-96a409b01603/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.91, "value": 0.79, "quality": 0.65, "momentum": 0.88, "coverage": 1, "confidence": 0.969, "delta": -1 }, "headline_factors": { "price": 38.77, "market_cap": 499218842.17, "pe_ratio": 22.8611, "earnings_yield": 0.0597, "ebitda_to_ev": 0.1127, "shareholder_yield": 0.0117, "roe": 0.0778, "piotroski_f_score": 4, "momentum_12_1": 0.7506, "volatility_252d": 0.3185 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 22.8611, "ev_ebitda": 8.8699, "earnings_yield": 0.0597, "fcf_yield": 0.2559, "shareholder_yield": 0.0117 }, "quality": { "roe": 0.0778, "roic": 0.0642, "gross_margin": 0.3801, "fcf_margin": 1.0319, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1128, "eps_growth_1y": 0.2858, "fcf_growth_1y": 0.1403 }, "momentum": { "price_return_12m": 0.6121, "momentum_12_1": 0.7506, "relative_strength": 0.4632 }, "scores": { "value_percentile": 0.79, "quality_percentile": 0.65, "momentum_percentile": 0.88, "growth_composite": 6, "yield_composite": 78, "overall_composite": 9, "os_score": 0.91, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.87, "os": 0.89, "value": 0.75, "quality": 0.65, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 23.0021, "earnings_yield": 0.0595, "shareholder_yield": 0.0113, "roe": 0.0778, "momentum_12_1": 0.5546 }, { "week_end_date": "2026-06-14", "price": 42.37, "os": 0.9, "value": 0.74, "quality": 0.67, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 24.4444, "earnings_yield": 0.057, "shareholder_yield": 0.0107, "roe": 0.0778, "momentum_12_1": 0.6732 }, { "week_end_date": "2026-06-21", "price": 42.1, "os": 0.88, "value": 0.73, "quality": 0.66, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 24.8247, "earnings_yield": 0.0564, "shareholder_yield": 0.0107, "roe": 0.0778, "momentum_12_1": 0.6009 }, { "week_end_date": "2026-06-28", "price": 43.99, "os": 0.9, "value": 0.72, "quality": 0.67, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 25.9392, "earnings_yield": 0.0547, "shareholder_yield": 0.0103, "roe": 0.0778, "momentum_12_1": 0.4817 }, { "week_end_date": "2026-07-05", "price": 39.46, "os": 0.91, "value": 0.77, "quality": 0.65, "momentum": 0.87, "confidence": 0.991, "coverage": 1, "pe_ratio": 23.268, "earnings_yield": 0.059, "shareholder_yield": 0.0114, "roe": 0.0778, "momentum_12_1": 0.5851 }, { "week_end_date": "2026-07-12", "price": 40.53, "os": 0.9, "value": 0.75, "quality": 0.67, "momentum": 0.83, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.8989, "earnings_yield": 0.0579, "shareholder_yield": 0.0111, "roe": 0.0778, "momentum_12_1": 0.7611 }, { "week_end_date": "2026-07-19", "price": 38.77, "os": 0.91, "value": 0.79, "quality": 0.65, "momentum": 0.88, "confidence": 0.969, "coverage": 1, "pe_ratio": 22.8611, "earnings_yield": 0.0597, "shareholder_yield": 0.0117, "roe": 0.0778, "momentum_12_1": 0.7506 } ], "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": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40096000, "ebitda": 76752000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": 168000, "net_debt_issued": 60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40096000, "ebitda": 76752000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": 168000, "net_debt_issued": 60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40096000, "ebitda": 76752000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": 168000, "net_debt_issued": 60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40096000, "ebitda": 76752000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": 168000, "net_debt_issued": 60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40096000, "ebitda": 76752000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": 168000, "net_debt_issued": 60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40445000, "ebitda": 77101000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": 168000, "net_debt_issued": 60000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156742000, "cost_of_revenue": 100103000, "gross_profit": 56639000, "ebit": 33593000, "ebitda": 64940000, "pretax_income": 21666000, "tax_provision": 4439000, "net_income": 17227000, "net_income_to_common": 17227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2142000, "total_current_assets": 48176000, "total_assets": 492528000, "short_term_debt": 153000, "long_term_debt": 170000000, "total_debt": 170153000, "total_liabilities": 237471000, "total_equity": 255057000, "shares_outstanding": 12554000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 65501000, "capital_expenditure": 71894000, "free_cash_flow": 137395000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 293000, "net_debt_issued": 5220000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156742000, "cost_of_revenue": 100103000, "gross_profit": 56639000, "ebit": 33593000, "ebitda": 64940000, "pretax_income": 21666000, "tax_provision": 4439000, "net_income": 17227000, "net_income_to_common": 17227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2142000, "total_current_assets": 48176000, "total_assets": 492528000, "short_term_debt": 153000, "long_term_debt": 170000000, "total_debt": 170153000, "total_liabilities": 237471000, "total_equity": 255057000, "shares_outstanding": 12554000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 65501000, "capital_expenditure": 71894000, "free_cash_flow": 137395000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 293000, "net_debt_issued": 5220000 } } ], "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": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 12946999, "ebitda": 23271999, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": 471000, "long_term_debt": 226000000, "total_debt": 226471000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": 67000, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 12946999, "ebitda": 23271999, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": 471000, "long_term_debt": 226000000, "total_debt": 226471000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": 67000, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 12946999, "ebitda": 23271999, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": 471000, "long_term_debt": 226000000, "total_debt": 226471000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": 67000, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 12946999, "ebitda": 23271999, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": 471000, "long_term_debt": 226000000, "total_debt": 226471000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": 67000, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 12946999, "ebitda": 23271999, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": 471000, "long_term_debt": 226000000, "total_debt": 226471000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": 67000, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 13415000, "ebitda": 23740000, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": 471000, "long_term_debt": 226000000, "total_debt": 226000000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": 67000, "net_debt_issued": -4000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9585000, "ebitda": 19387000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": 22000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9585000, "ebitda": 19387000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": 22000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9585000, "ebitda": 19387000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": 22000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9585000, "ebitda": 19387000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": 22000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9585000, "ebitda": 19387000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": 22000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9666000, "ebitda": 19468000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": 22000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "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/" } ], "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 } }