{ "ticker": { "uuid": "3fc56eef-3ea7-44eb-8f80-e1e8d8b4dee9", "symbol": "FLYW", "name": "Flywire Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/3fc56eef-3ea7-44eb-8f80-e1e8d8b4dee9/", "api_url": "https://sharemaestro.com/factors/api/tickers/3fc56eef-3ea7-44eb-8f80-e1e8d8b4dee9/" }, "latest_snapshot": { "ticker": { "uuid": "3fc56eef-3ea7-44eb-8f80-e1e8d8b4dee9", "symbol": "FLYW", "name": "Flywire Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/3fc56eef-3ea7-44eb-8f80-e1e8d8b4dee9/", "api_url": "https://sharemaestro.com/factors/api/tickers/3fc56eef-3ea7-44eb-8f80-e1e8d8b4dee9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.38, "value": 0.12, "quality": 0.69, "momentum": 0.81, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 15.89, "market_cap": 1961110113.2, "pe_ratio": 64.9912, "earnings_yield": 0.0268, "ebitda_to_ev": 0.0441, "shareholder_yield": 0.0179, "roe": 0.0354, "piotroski_f_score": 6, "momentum_12_1": 0.5004, "volatility_252d": 0.4994 }, "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": 64.9912, "ev_ebitda": 22.6588, "earnings_yield": 0.0268, "fcf_yield": 0.103, "shareholder_yield": 0.0179 }, "quality": { "roe": 0.0354, "roic": 0.0599, "gross_margin": 0.5832, "fcf_margin": 0.2509, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.3249, "eps_growth_1y": 5.0874, "fcf_growth_1y": 2.128 }, "momentum": { "price_return_12m": 0.3593, "momentum_12_1": 0.5004, "relative_strength": 0.143 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.69, "momentum_percentile": 0.81, "growth_composite": 4, "yield_composite": 69, "overall_composite": 62, "os_score": 0.38, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.4, "os": 0.45, "value": 0.17, "quality": 0.68, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 58.897, "earnings_yield": 0.0302, "shareholder_yield": 0.0197, "roe": 0.0354, "momentum_12_1": 0.641 }, { "week_end_date": "2026-06-14", "price": 14.71, "os": 0.38, "value": 0.16, "quality": 0.69, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 60.1649, "earnings_yield": 0.0294, "shareholder_yield": 0.0193, "roe": 0.0354, "momentum_12_1": 0.5009 }, { "week_end_date": "2026-06-21", "price": 15.85, "os": 0.37, "value": 0.12, "quality": 0.66, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 64.8276, "earnings_yield": 0.0269, "shareholder_yield": 0.0179, "roe": 0.0354, "momentum_12_1": 0.4857 }, { "week_end_date": "2026-06-28", "price": 17.54, "os": 0.3, "value": 0.1, "quality": 0.66, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 71.7398, "earnings_yield": 0.0239, "shareholder_yield": 0.0162, "roe": 0.0354, "momentum_12_1": 0.4058 }, { "week_end_date": "2026-07-05", "price": 18.75, "os": 0.32, "value": 0.08, "quality": 0.67, "momentum": 0.82, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 76.6888, "earnings_yield": 0.0221, "shareholder_yield": 0.0152, "roe": 0.0354, "momentum_12_1": 0.2172 }, { "week_end_date": "2026-07-12", "price": 17.62, "os": 0.38, "value": 0.1, "quality": 0.67, "momentum": 0.87, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 72.067, "earnings_yield": 0.0238, "shareholder_yield": 0.0161, "roe": 0.0354, "momentum_12_1": 0.3205 }, { "week_end_date": "2026-07-19", "price": 18.13, "os": 0.37, "value": 0.08, "quality": 0.68, "momentum": 0.87, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 74.153, "earnings_yield": 0.023, "shareholder_yield": 0.0157, "roe": 0.0354, "momentum_12_1": 0.4622 }, { "week_end_date": "2026-07-26", "price": 15.89, "os": 0.38, "value": 0.12, "quality": 0.69, "momentum": 0.81, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 64.9912, "earnings_yield": 0.0268, "shareholder_yield": 0.0179, "roe": 0.0354, "momentum_12_1": 0.5004 } ], "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "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": 623025000, "cost_of_revenue": 240360000, "gross_profit": 382665000, "ebit": 24966000, "ebitda": 51024000, "pretax_income": 21440000, "tax_provision": 7943000, "net_income": 13497000, "net_income_to_common": 13497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 100175000, "capital_expenditure": 1350000, "free_cash_flow": 101525000, "dividends_paid": null, "share_repurchases": -74333000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 492144000, "cost_of_revenue": 177490000, "gross_profit": 314654000, "ebit": 2398000, "ebitda": 19761000, "pretax_income": 1860000, "tax_provision": -1040000, "net_income": 2900000, "net_income_to_common": 2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 495242000, "total_current_assets": 762884000, "total_assets": 1122446000, "short_term_debt": 1719000, "long_term_debt": null, "total_debt": 1719000, "total_liabilities": 307679000, "total_equity": 814767000, "shares_outstanding": 129339000, "goodwill_and_intangibles": 268242000 }, "cash_flow": { "operating_cash_flow": 91468000, "capital_expenditure": 924000, "free_cash_flow": 92392000, "dividends_paid": null, "share_repurchases": -43740000, "shares_issued": 0, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 3565000, "free_cash_flow": -12283000, "dividends_paid": null, "share_repurchases": -10031000, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 3565000, "free_cash_flow": -12283000, "dividends_paid": null, "share_repurchases": -10031000, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 3565000, "free_cash_flow": -12283000, "dividends_paid": null, "share_repurchases": -10031000, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 3565000, "free_cash_flow": -12283000, "dividends_paid": null, "share_repurchases": -10031000, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 3565000, "free_cash_flow": -12283000, "dividends_paid": null, "share_repurchases": -10031000, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 3565000, "free_cash_flow": -12283000, "dividends_paid": null, "share_repurchases": -10031000, "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": 188112000, "cost_of_revenue": 92652000, "gross_profit": 95460000, "ebit": 14991000, "ebitda": 23007000, "pretax_income": 14688000, "tax_provision": 2170000, "net_income": 12518000, "net_income_to_common": 12518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311893000, "total_current_assets": 512349000, "total_assets": 1162379000, "short_term_debt": 1453000, "long_term_debt": null, "total_debt": 1453000, "total_liabilities": 310151000, "total_equity": 852228000, "shares_outstanding": 127946000, "goodwill_and_intangibles": 589918000 }, "cash_flow": { "operating_cash_flow": -15848000, "capital_expenditure": 139000, "free_cash_flow": -15709000, "dividends_paid": null, "share_repurchases": -10031000, "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": 157544000, "cost_of_revenue": 63592000, "gross_profit": 93952000, "ebit": 851000, "ebitda": 7872000, "pretax_income": 311000, "tax_provision": 278000, "net_income": 33000, "net_income_to_common": 33000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 4886000, "capital_expenditure": 390000, "free_cash_flow": 5276000, "dividends_paid": null, "share_repurchases": -10014000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 157544000, "cost_of_revenue": 63592000, "gross_profit": 93952000, "ebit": 851000, "ebitda": 7872000, "pretax_income": 311000, "tax_provision": 278000, "net_income": 33000, "net_income_to_common": 33000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 4886000, "capital_expenditure": 390000, "free_cash_flow": 5276000, "dividends_paid": null, "share_repurchases": -10014000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 157544000, "cost_of_revenue": 63592000, "gross_profit": 93952000, "ebit": 851000, "ebitda": 7872000, "pretax_income": 311000, "tax_provision": 278000, "net_income": 33000, "net_income_to_common": 33000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 4886000, "capital_expenditure": 390000, "free_cash_flow": 5276000, "dividends_paid": null, "share_repurchases": -10014000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 157544000, "cost_of_revenue": 63592000, "gross_profit": 93952000, "ebit": 851000, "ebitda": 7872000, "pretax_income": 311000, "tax_provision": 278000, "net_income": 33000, "net_income_to_common": 33000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 4886000, "capital_expenditure": 390000, "free_cash_flow": 5276000, "dividends_paid": null, "share_repurchases": -10014000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 157544000, "cost_of_revenue": 63592000, "gross_profit": 93952000, "ebit": 851000, "ebitda": 7872000, "pretax_income": 311000, "tax_provision": 278000, "net_income": 33000, "net_income_to_common": 33000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330303000, "total_current_assets": 602288000, "total_assets": 1253313000, "short_term_debt": 1346000, "long_term_debt": null, "total_debt": 1346000, "total_liabilities": 418142000, "total_equity": 835171000, "shares_outstanding": 127747000, "goodwill_and_intangibles": 595557000 }, "cash_flow": { "operating_cash_flow": 4886000, "capital_expenditure": 390000, "free_cash_flow": 5276000, "dividends_paid": null, "share_repurchases": -10014000, "shares_issued": null, "net_debt_issued": -15000000 } } ] }, "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": "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": 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 } }