{ "ticker": { "uuid": "4f237d3d-d27b-4ff5-aa60-84e282a09e5f", "symbol": "HGTY", "name": "Hagerty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/4f237d3d-d27b-4ff5-aa60-84e282a09e5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/4f237d3d-d27b-4ff5-aa60-84e282a09e5f/" }, "latest_snapshot": { "ticker": { "uuid": "4f237d3d-d27b-4ff5-aa60-84e282a09e5f", "symbol": "HGTY", "name": "Hagerty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/4f237d3d-d27b-4ff5-aa60-84e282a09e5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/4f237d3d-d27b-4ff5-aa60-84e282a09e5f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.73, "value": 0.65, "quality": 0.79, "momentum": 0.32, "coverage": 0.97, "confidence": 0.929, "delta": -12 }, "headline_factors": { "price": 11.68, "market_cap": 1189050233.28, "pe_ratio": 32.8867, "earnings_yield": 0.0497, "ebitda_to_ev": 0.0716, "shareholder_yield": 0.0094, "roe": 0.1653, "piotroski_f_score": 6, "momentum_12_1": 0.094, "volatility_252d": 0.3128 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 32.8867, "ev_ebitda": 13.9657, "earnings_yield": 0.0497, "fcf_yield": 0.1269, "shareholder_yield": 0.0094 }, "quality": { "roe": 0.1653, "roic": 0.1981, "gross_margin": 0.7798, "fcf_margin": 0.1539, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1384, "eps_growth_1y": 0.3522, "fcf_growth_1y": 0.181 }, "momentum": { "price_return_12m": 0.0865, "momentum_12_1": 0.094, "relative_strength": -0.0818 }, "scores": { "value_percentile": 0.65, "quality_percentile": 0.79, "momentum_percentile": 0.32, "growth_composite": 5, "yield_composite": 87, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.45, "os": 0.75, "value": 0.68, "quality": 0.81, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.4234, "earnings_yield": 0.0536, "shareholder_yield": 0.0105, "roe": 0.1653, "momentum_12_1": 0.004 }, { "week_end_date": "2026-06-14", "price": 10.84, "os": 0.85, "value": 0.68, "quality": 0.8, "momentum": 0.68, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.5215, "earnings_yield": 0.0523, "shareholder_yield": 0.0101, "roe": 0.1653, "momentum_12_1": 0.1036 }, { "week_end_date": "2026-06-21", "price": 10.87, "os": 0.74, "value": 0.67, "quality": 0.79, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.606, "earnings_yield": 0.0522, "shareholder_yield": 0.0101, "roe": 0.1653, "momentum_12_1": 0.0863 }, { "week_end_date": "2026-06-28", "price": 11.76, "os": 0.83, "value": 0.64, "quality": 0.8, "momentum": 0.66, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.1119, "earnings_yield": 0.0494, "shareholder_yield": 0.0094, "roe": 0.1653, "momentum_12_1": 0.0039 }, { "week_end_date": "2026-07-05", "price": 12.39, "os": 0.63, "value": 0.36, "quality": 0.8, "momentum": 0.67, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 34.8858, "earnings_yield": 0.0477, "shareholder_yield": 0.0089, "roe": 0.1653, "momentum_12_1": 0.0255 }, { "week_end_date": "2026-07-12", "price": 12.23, "os": 0.45, "value": 0.36, "quality": 0.79, "momentum": 0.33, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 34.4353, "earnings_yield": 0.0481, "shareholder_yield": 0.009, "roe": 0.1653, "momentum_12_1": 0.084 }, { "week_end_date": "2026-07-19", "price": 12.02, "os": 0.61, "value": 0.35, "quality": 0.8, "momentum": 0.66, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 33.844, "earnings_yield": 0.0487, "shareholder_yield": 0.0092, "roe": 0.1653, "momentum_12_1": 0.0752 }, { "week_end_date": "2026-07-26", "price": 11.68, "os": 0.73, "value": 0.65, "quality": 0.79, "momentum": 0.32, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 32.8867, "earnings_yield": 0.0497, "shareholder_yield": 0.0094, "roe": 0.1653, "momentum_12_1": 0.094 } ], "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": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1456389000, "cost_of_revenue": 285394000, "gross_profit": 1170995000, "ebit": 139182000, "ebitda": 176706000, "pretax_income": 139182000, "tax_provision": -10043000, "net_income": 49018000, "net_income_to_common": 49018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 218986000, "capital_expenditure": 24535000, "free_cash_flow": 243521000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": 69310000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1191494000, "cost_of_revenue": 298593000, "gross_profit": 892901000, "ebit": 93682000, "ebitda": 132587000, "pretax_income": 93682000, "tax_provision": 15379000, "net_income": 17017000, "net_income_to_common": 17017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232845000, "total_current_assets": 407023000, "total_assets": 1673838000, "short_term_debt": 6715000, "long_term_debt": 25271000, "total_debt": 198039000, "total_liabilities": 1185832000, "total_equity": 234985000, "shares_outstanding": 88504000, "goodwill_and_intangibles": 204230000 }, "cash_flow": { "operating_cash_flow": 177024000, "capital_expenditure": 21344000, "free_cash_flow": 198368000, "dividends_paid": 5600000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": -28803000 } } ], "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": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212371000, "total_current_assets": 1058432000, "total_assets": 2024593000, "short_term_debt": 204055000, "long_term_debt": 24553000, "total_debt": 317256000, "total_liabilities": 1379198000, "total_equity": 218683000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 346827000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212371000, "total_current_assets": 1058432000, "total_assets": 2024593000, "short_term_debt": 204055000, "long_term_debt": 24553000, "total_debt": 317256000, "total_liabilities": 1379198000, "total_equity": 218683000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 346827000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212371000, "total_current_assets": 1058432000, "total_assets": 2024593000, "short_term_debt": 204055000, "long_term_debt": 24553000, "total_debt": 317256000, "total_liabilities": 1379198000, "total_equity": 218683000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 346827000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212371000, "total_current_assets": 1058432000, "total_assets": 2024593000, "short_term_debt": 204055000, "long_term_debt": 24553000, "total_debt": 317256000, "total_liabilities": 1379198000, "total_equity": 218683000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 346827000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212371000, "total_current_assets": 1058432000, "total_assets": 2024593000, "short_term_debt": 204055000, "long_term_debt": 24553000, "total_debt": 317256000, "total_liabilities": 1379198000, "total_equity": 218683000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 346827000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366733000, "total_current_assets": 471042000, "total_assets": 1984188000, "short_term_debt": 6650000, "long_term_debt": 24553000, "total_debt": 279145000, "total_liabilities": 1250145000, "total_equity": 307331000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 203275000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 311830000, "cost_of_revenue": 97919000, "gross_profit": 213911000, "ebit": -20937000, "ebitda": -11231000, "pretax_income": -20937000, "tax_provision": -8192000, "net_income": -4491000, "net_income_to_common": -4491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366733000, "total_current_assets": 471042000, "total_assets": 1984188000, "short_term_debt": 6650000, "long_term_debt": 24553000, "total_debt": 279145000, "total_liabilities": 1250145000, "total_equity": 307331000, "shares_outstanding": 101034000, "goodwill_and_intangibles": 203275000 }, "cash_flow": { "operating_cash_flow": 16253000, "capital_expenditure": 7712000, "free_cash_flow": 23965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 51752000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357326000, "cost_of_revenue": 60425000, "gross_profit": 296901000, "ebit": 39700000, "ebitda": 49490000, "pretax_income": 39700000, "tax_provision": 11141000, "net_income": 8826000, "net_income_to_common": 8826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 29101000, "capital_expenditure": 6036000, "free_cash_flow": 35137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -718000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357326000, "cost_of_revenue": 60425000, "gross_profit": 296901000, "ebit": 39700000, "ebitda": 49490000, "pretax_income": 39700000, "tax_provision": 11141000, "net_income": 8826000, "net_income_to_common": 8826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 29101000, "capital_expenditure": 6036000, "free_cash_flow": 35137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -718000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357326000, "cost_of_revenue": 60425000, "gross_profit": 296901000, "ebit": 39700000, "ebitda": 49490000, "pretax_income": 39700000, "tax_provision": 11141000, "net_income": 8826000, "net_income_to_common": 8826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 29101000, "capital_expenditure": 6036000, "free_cash_flow": 35137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -718000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357326000, "cost_of_revenue": 60425000, "gross_profit": 296901000, "ebit": 39700000, "ebitda": 49490000, "pretax_income": 39700000, "tax_provision": 11141000, "net_income": 8826000, "net_income_to_common": 8826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 29101000, "capital_expenditure": 6036000, "free_cash_flow": 35137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -718000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357326000, "cost_of_revenue": 60425000, "gross_profit": 296901000, "ebit": 39700000, "ebitda": 49490000, "pretax_income": 39700000, "tax_provision": 11141000, "net_income": 8826000, "net_income_to_common": 8826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 523729000, "total_assets": 2072025999, "short_term_debt": 8979000, "long_term_debt": 24539000, "total_debt": 232568000, "total_liabilities": 1325000000, "total_equity": 307934000, "shares_outstanding": 346973000, "goodwill_and_intangibles": 203079000 }, "cash_flow": { "operating_cash_flow": 29101000, "capital_expenditure": 6036000, "free_cash_flow": 35137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -718000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }