{ "ticker": { "uuid": "45602c5b-db59-4809-bb71-59f466caa527", "symbol": "BJRI", "name": "BJs Restaurants Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/45602c5b-db59-4809-bb71-59f466caa527/", "api_url": "https://sharemaestro.com/factors/api/tickers/45602c5b-db59-4809-bb71-59f466caa527/" }, "latest_snapshot": { "ticker": { "uuid": "45602c5b-db59-4809-bb71-59f466caa527", "symbol": "BJRI", "name": "BJs Restaurants Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/45602c5b-db59-4809-bb71-59f466caa527/", "api_url": "https://sharemaestro.com/factors/api/tickers/45602c5b-db59-4809-bb71-59f466caa527/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.61, "value": 0.24, "quality": 0.79, "momentum": 0.89, "coverage": 1, "confidence": 0.958, "delta": -2 }, "headline_factors": { "price": 66.86, "market_cap": 1405191538.64, "pe_ratio": 31.6841, "earnings_yield": 0.0244, "ebitda_to_ev": 0.0684, "shareholder_yield": 0.0367, "roe": 0.1191, "piotroski_f_score": 7, "momentum_12_1": 0.5364, "volatility_252d": 0.4238 }, "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": 31.6841, "ev_ebitda": 14.6215, "earnings_yield": 0.0244, "fcf_yield": 0.1179, "shareholder_yield": 0.0367 }, "quality": { "roe": 0.1191, "roic": 0.0416, "gross_margin": 0.5812, "fcf_margin": 0.1544, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0302, "eps_growth_1y": 0.975, "fcf_growth_1y": 0.3997 }, "momentum": { "price_return_12m": 0.7161, "momentum_12_1": 0.5364, "relative_strength": 0.4999 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.79, "momentum_percentile": 0.89, "growth_composite": 25, "yield_composite": 70, "overall_composite": 39, "os_score": 0.61, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 43.04, "os": 0.74, "value": 0.7, "quality": 0.8, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 20.3961, "earnings_yield": 0.0335, "shareholder_yield": 0.057, "roe": 0.1191, "momentum_12_1": -0.0317 }, { "week_end_date": "2026-06-14", "price": 52.62, "os": 0.37, "value": 0.34, "quality": 0.78, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 24.936, "earnings_yield": 0.0292, "shareholder_yield": 0.0467, "roe": 0.1191, "momentum_12_1": -0.0273 }, { "week_end_date": "2026-06-21", "price": 54.55, "os": 0.38, "value": 0.32, "quality": 0.77, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 25.8506, "earnings_yield": 0.0284, "shareholder_yield": 0.045, "roe": 0.1191, "momentum_12_1": -0.0311 }, { "week_end_date": "2026-06-28", "price": 59.86, "os": 0.37, "value": 0.3, "quality": 0.79, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 28.3669, "earnings_yield": 0.0266, "shareholder_yield": 0.041, "roe": 0.1191, "momentum_12_1": 0.0533 }, { "week_end_date": "2026-07-05", "price": 58.75, "os": 0.56, "value": 0.31, "quality": 0.79, "momentum": 0.65, "confidence": 0.991, "coverage": 1, "pe_ratio": 27.8409, "earnings_yield": 0.0269, "shareholder_yield": 0.0418, "roe": 0.1191, "momentum_12_1": -0.0662 }, { "week_end_date": "2026-07-12", "price": 62.26, "os": 0.63, "value": 0.29, "quality": 0.78, "momentum": 0.85, "confidence": 0.98, "coverage": 1, "pe_ratio": 29.5043, "earnings_yield": 0.0258, "shareholder_yield": 0.0394, "roe": 0.1191, "momentum_12_1": 0.2631 }, { "week_end_date": "2026-07-19", "price": 67.49, "os": 0.59, "value": 0.24, "quality": 0.79, "momentum": 0.85, "confidence": 0.969, "coverage": 1, "pe_ratio": 31.9827, "earnings_yield": 0.0243, "shareholder_yield": 0.0364, "roe": 0.1191, "momentum_12_1": 0.3624 }, { "week_end_date": "2026-07-26", "price": 66.86, "os": 0.61, "value": 0.24, "quality": 0.79, "momentum": 0.89, "confidence": 0.958, "coverage": 1, "pe_ratio": 31.6841, "earnings_yield": 0.0244, "shareholder_yield": 0.0367, "roe": 0.1191, "momentum_12_1": 0.5364 } ], "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": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": -67774000, "shares_issued": null, "net_debt_issued": 18500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1357302000, "cost_of_revenue": 350560000, "gross_profit": 1006742000, "ebit": 13749000, "ebitda": 86494000, "pretax_income": 8265000, "tax_provision": -8422000, "net_income": 16687000, "net_income_to_common": 16687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26096000, "total_current_assets": 79565000, "total_assets": 1041064000, "short_term_debt": 39982000, "long_term_debt": 66500000, "total_debt": 500611000, "total_liabilities": 671047000, "total_equity": 370017000, "shares_outstanding": 23768000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 101472000, "capital_expenditure": 76900000, "free_cash_flow": 178372000, "dividends_paid": 13000, "share_repurchases": -25125000, "shares_issued": null, "net_debt_issued": -1500000 } } ], "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": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 8001000, "ebitda": 30813000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 8001000, "ebitda": 30813000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 8001000, "ebitda": 30813000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 8001000, "ebitda": 30813000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 8001000, "ebitda": 30813000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 8001000, "ebitda": 30813000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 12384000, "ebitda": 35196000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 462652000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": -5302000, "shares_issued": 426000, "net_debt_issued": -23000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "ebit": 11930000, "ebitda": 32177000, "pretax_income": 10870000, "tax_provision": -1773000, "net_income": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 18554000, "capital_expenditure": 11099000, "free_cash_flow": 29653000, "dividends_paid": 0, "share_repurchases": -5369000, "shares_issued": 794000, "net_debt_issued": -4500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "ebit": 11930000, "ebitda": 32177000, "pretax_income": 10870000, "tax_provision": -1773000, "net_income": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 18554000, "capital_expenditure": 11099000, "free_cash_flow": 29653000, "dividends_paid": 0, "share_repurchases": -5369000, "shares_issued": 794000, "net_debt_issued": -4500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "ebit": 11930000, "ebitda": 32177000, "pretax_income": 10870000, "tax_provision": -1773000, "net_income": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 18554000, "capital_expenditure": 11099000, "free_cash_flow": 29653000, "dividends_paid": 0, "share_repurchases": -5369000, "shares_issued": 794000, "net_debt_issued": -4500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "ebit": 11930000, "ebitda": 32177000, "pretax_income": 10870000, "tax_provision": -1773000, "net_income": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 18554000, "capital_expenditure": 11099000, "free_cash_flow": 29653000, "dividends_paid": 0, "share_repurchases": -5369000, "shares_issued": 794000, "net_debt_issued": -4500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "ebit": 11930000, "ebitda": 32177000, "pretax_income": 10870000, "tax_provision": -1773000, "net_income": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 490758000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 18554000, "capital_expenditure": 11099000, "free_cash_flow": 29653000, "dividends_paid": 0, "share_repurchases": -5369000, "shares_issued": 794000, "net_debt_issued": -4500000 } } ] }, "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 } }