{ "ticker": { "uuid": "4dedfbda-207d-465c-8f84-a2ce38d22bf8", "symbol": "CRAI", "name": "CRA International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/4dedfbda-207d-465c-8f84-a2ce38d22bf8/", "api_url": "https://sharemaestro.com/factors/api/tickers/4dedfbda-207d-465c-8f84-a2ce38d22bf8/" }, "latest_snapshot": { "ticker": { "uuid": "4dedfbda-207d-465c-8f84-a2ce38d22bf8", "symbol": "CRAI", "name": "CRA International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/4dedfbda-207d-465c-8f84-a2ce38d22bf8/", "api_url": "https://sharemaestro.com/factors/api/tickers/4dedfbda-207d-465c-8f84-a2ce38d22bf8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.21, "quality": 0.27, "momentum": 0.21, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 169.77, "market_cap": 1097229961.26, "pe_ratio": 22.9009, "earnings_yield": 0.0545, "ebitda_to_ev": 0.0735, "shareholder_yield": 0.0755, "roe": 0.2415, "piotroski_f_score": 5, "momentum_12_1": -0.1648, "volatility_252d": 0.4385 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 22.9009, "ev_ebitda": 13.603, "earnings_yield": 0.0545, "fcf_yield": -0.0044, "shareholder_yield": 0.0755 }, "quality": { "roe": 0.2415, "roic": 0.1135, "gross_margin": 0.2715, "fcf_margin": -0.0077, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.105, "eps_growth_1y": -0.0599, "fcf_growth_1y": -1.1193 }, "momentum": { "price_return_12m": -0.0297, "momentum_12_1": -0.1648, "relative_strength": -0.246 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.27, "momentum_percentile": 0.21, "growth_composite": 32, "yield_composite": 22, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 145.71, "os": 0.07, "value": 0.26, "quality": 0.27, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.6554, "earnings_yield": 0.0616, "shareholder_yield": 0.088, "roe": 0.2415, "momentum_12_1": -0.2531 }, { "week_end_date": "2026-06-14", "price": 150.47, "os": 0.06, "value": 0.25, "quality": 0.23, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.2975, "earnings_yield": 0.06, "shareholder_yield": 0.0852, "roe": 0.2415, "momentum_12_1": -0.2307 }, { "week_end_date": "2026-06-21", "price": 138.7, "os": 0.07, "value": 0.28, "quality": 0.26, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.7098, "earnings_yield": 0.064, "shareholder_yield": 0.0924, "roe": 0.2415, "momentum_12_1": -0.1683 }, { "week_end_date": "2026-06-28", "price": 146.14, "os": 0.06, "value": 0.27, "quality": 0.24, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.7134, "earnings_yield": 0.0614, "shareholder_yield": 0.0877, "roe": 0.2415, "momentum_12_1": -0.2485 }, { "week_end_date": "2026-07-05", "price": 146.79, "os": 0.08, "value": 0.28, "quality": 0.28, "momentum": 0.12, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 19.8011, "earnings_yield": 0.0612, "shareholder_yield": 0.0873, "roe": 0.2415, "momentum_12_1": -0.2478 }, { "week_end_date": "2026-07-12", "price": 160.64, "os": 0.08, "value": 0.24, "quality": 0.28, "momentum": 0.22, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 21.6694, "earnings_yield": 0.057, "shareholder_yield": 0.0798, "roe": 0.2415, "momentum_12_1": -0.2258 }, { "week_end_date": "2026-07-19", "price": 171.46, "os": 0.06, "value": 0.21, "quality": 0.26, "momentum": 0.19, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 23.1289, "earnings_yield": 0.054, "shareholder_yield": 0.0747, "roe": 0.2415, "momentum_12_1": -0.2074 }, { "week_end_date": "2026-07-26", "price": 169.77, "os": 0.07, "value": 0.21, "quality": 0.27, "momentum": 0.21, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 22.9009, "earnings_yield": 0.0545, "shareholder_yield": 0.0755, "roe": 0.2415, "momentum_12_1": -0.1648 } ], "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": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 17223000, "long_term_debt": 76009000, "total_debt": 93232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 17223000, "long_term_debt": 76009000, "total_debt": 93232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 17223000, "long_term_debt": 76009000, "total_debt": 93232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 751583000, "cost_of_revenue": 533428000, "gross_profit": 218155000, "ebit": 81931000, "ebitda": 96071000, "pretax_income": 76573000, "tax_provision": 21791000, "net_income": 54782000, "net_income_to_common": 54782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6714000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 22424000, "capital_expenditure": 3868000, "free_cash_flow": 26292000, "dividends_paid": 13831000, "share_repurchases": -47149000, "shares_issued": 0, "net_debt_issued": 34000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687414000, "cost_of_revenue": 479936000, "gross_profit": 207478000, "ebit": 70659000, "ebitda": 97483000, "pretax_income": 66242000, "tax_provision": 19589000, "net_income": 46653000, "net_income_to_common": 46653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26711000, "total_current_assets": 269363000, "total_assets": 571439000, "short_term_debt": 18696000, "long_term_debt": 84541000, "total_debt": 103237000, "total_liabilities": 359366000, "total_equity": 212073000, "shares_outstanding": 6908000, "goodwill_and_intangibles": 100953000 }, "cash_flow": { "operating_cash_flow": 49735000, "capital_expenditure": 16623000, "free_cash_flow": 66358000, "dividends_paid": 12300000, "share_repurchases": -33348000, "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": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 16388000, "ebitda": 23487000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 16388000, "ebitda": 23487000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 16388000, "ebitda": 23487000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 16388000, "ebitda": 23487000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 16388000, "ebitda": 23487000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 16388000, "ebitda": 23487000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200975000, "cost_of_revenue": 148420000, "gross_profit": 52555000, "ebit": 18032000, "ebitda": 25131000, "pretax_income": 17399000, "tax_provision": 6267000, "net_income": 11132000, "net_income_to_common": 11132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32496000, "total_current_assets": 316472000, "total_assets": 662414000, "short_term_debt": 209239000, "long_term_debt": 70889000, "total_debt": 280128000, "total_liabilities": 464024000, "total_equity": 198390000, "shares_outstanding": 6588000, "goodwill_and_intangibles": 99777000 }, "cash_flow": { "operating_cash_flow": -113889000, "capital_expenditure": 2649000, "free_cash_flow": -111240000, "dividends_paid": 3806000, "share_repurchases": -21463000, "shares_issued": null, "net_debt_issued": 158000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196963000, "cost_of_revenue": 149577000, "gross_profit": 47386000, "ebit": 19971000, "ebitda": 23683000, "pretax_income": 18588000, "tax_provision": 5403000, "net_income": 13185000, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6627000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 60019000, "capital_expenditure": 1055000, "free_cash_flow": 61074000, "dividends_paid": 3733000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -61000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196963000, "cost_of_revenue": 149577000, "gross_profit": 47386000, "ebit": 19971000, "ebitda": 23683000, "pretax_income": 18588000, "tax_provision": 5403000, "net_income": 13185000, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6627000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 60019000, "capital_expenditure": 1055000, "free_cash_flow": 61074000, "dividends_paid": 3733000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -61000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196963000, "cost_of_revenue": 149577000, "gross_profit": 47386000, "ebit": 19971000, "ebitda": 23683000, "pretax_income": 18588000, "tax_provision": 5403000, "net_income": 13185000, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6627000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 60019000, "capital_expenditure": 1055000, "free_cash_flow": 61074000, "dividends_paid": 3733000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -61000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196963000, "cost_of_revenue": 149577000, "gross_profit": 47386000, "ebit": 19971000, "ebitda": 23683000, "pretax_income": 18588000, "tax_provision": 5403000, "net_income": 13185000, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6627000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 60019000, "capital_expenditure": 1055000, "free_cash_flow": 61074000, "dividends_paid": 3733000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -61000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196963000, "cost_of_revenue": 149577000, "gross_profit": 47386000, "ebit": 19971000, "ebitda": 23683000, "pretax_income": 18588000, "tax_provision": 5403000, "net_income": 13185000, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 303129000, "total_assets": 628873000, "short_term_debt": 51223000, "long_term_debt": 76009000, "total_debt": 127232000, "total_liabilities": 415275000, "total_equity": 213598000, "shares_outstanding": 6627000, "goodwill_and_intangibles": 100404000 }, "cash_flow": { "operating_cash_flow": 60019000, "capital_expenditure": 1055000, "free_cash_flow": 61074000, "dividends_paid": 3733000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -61000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }