{ "ticker": { "uuid": "50b808a8-952d-4817-9c74-13ddfe46d1f1", "symbol": "VERX", "name": "Vertex", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/50b808a8-952d-4817-9c74-13ddfe46d1f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/50b808a8-952d-4817-9c74-13ddfe46d1f1/" }, "latest_snapshot": { "ticker": { "uuid": "50b808a8-952d-4817-9c74-13ddfe46d1f1", "symbol": "VERX", "name": "Vertex", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/50b808a8-952d-4817-9c74-13ddfe46d1f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/50b808a8-952d-4817-9c74-13ddfe46d1f1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.3, "quality": 0.73, "momentum": 0.01, "coverage": 0.848, "confidence": 0.812, "delta": -1 }, "headline_factors": { "price": 11.87, "market_cap": 1920766970.97, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0363, "shareholder_yield": -0.0004, "roe": -0.0261, "piotroski_f_score": 6, "momentum_12_1": -0.6676, "volatility_252d": 0.5684 }, "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": null, "ev_ebitda": 27.5208, "earnings_yield": null, "fcf_yield": 0.1449, "shareholder_yield": -0.0004 }, "quality": { "roe": -0.0261, "roic": -0.0153, "gross_margin": 0.623, "fcf_margin": 0.3809, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1179, "eps_growth_1y": null, "fcf_growth_1y": 0.2588 }, "momentum": { "price_return_12m": -0.653, "momentum_12_1": -0.6676, "relative_strength": -0.8693 }, "scores": { "value_percentile": 0.3, "quality_percentile": 0.73, "momentum_percentile": 0.01, "growth_composite": 29, "yield_composite": 87, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.16, "os": 0.14, "value": 0.27, "quality": 0.7, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6365 }, { "week_end_date": "2026-06-14", "price": 12.28, "os": 0.16, "value": 0.29, "quality": 0.7, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.652 }, { "week_end_date": "2026-06-21", "price": 11.12, "os": 0.18, "value": 0.31, "quality": 0.73, "momentum": 0.02, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6044 }, { "week_end_date": "2026-06-28", "price": 11.37, "os": 0.18, "value": 0.32, "quality": 0.7, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6129 }, { "week_end_date": "2026-07-05", "price": 12.85, "os": 0.18, "value": 0.29, "quality": 0.75, "momentum": 0.01, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6288 }, { "week_end_date": "2026-07-12", "price": 12.38, "os": 0.19, "value": 0.3, "quality": 0.71, "momentum": 0.06, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6439 }, { "week_end_date": "2026-07-19", "price": 12.8, "os": 0.16, "value": 0.28, "quality": 0.73, "momentum": 0.02, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6832 }, { "week_end_date": "2026-07-26", "price": 11.87, "os": 0.17, "value": 0.3, "quality": 0.73, "momentum": 0.01, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0261, "momentum_12_1": -0.6676 } ], "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": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 748444000, "cost_of_revenue": 293932000, "gross_profit": 454512000, "ebit": 7579000, "ebitda": 104510000, "pretax_income": 7579000, "tax_provision": 368000, "net_income": 7211000, "net_income_to_common": 7211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 180275000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 165543000, "capital_expenditure": 96236000, "free_cash_flow": 261779000, "dividends_paid": null, "share_repurchases": -10094000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 666776000, "cost_of_revenue": 240651000, "gross_profit": 426125000, "ebit": 15272000, "ebitda": 102012000, "pretax_income": 1909000, "tax_provision": 54638000, "net_income": -52729000, "net_income_to_common": -52729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296051000, "total_current_assets": 536333000, "total_assets": 1166791000, "short_term_debt": 4072000, "long_term_debt": 335220000, "total_debt": 351887000, "total_liabilities": 987439000, "total_equity": 179352000, "shares_outstanding": 155085294, "goodwill_and_intangibles": 399371000 }, "cash_flow": { "operating_cash_flow": 164821000, "capital_expenditure": 65769000, "free_cash_flow": 230590000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 294128000 } } ], "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": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -9649000, "ebitda": 18441000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 30316000, "free_cash_flow": 68291000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -9649000, "ebitda": 18441000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 30316000, "free_cash_flow": 68291000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -9649000, "ebitda": 18441000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 30316000, "free_cash_flow": 68291000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -9649000, "ebitda": 18441000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 30316000, "free_cash_flow": 68291000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -9649000, "ebitda": 18441000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 30316000, "free_cash_flow": 68291000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -9649000, "ebitda": 18441000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 30316000, "free_cash_flow": 68291000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196646000, "cost_of_revenue": 79781000, "gross_profit": 116865000, "ebit": -2952000, "ebitda": 25138000, "pretax_income": -9649000, "tax_provision": -7139000, "net_income": -2510000, "net_income_to_common": -2510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252455000, "total_current_assets": 488509000, "total_assets": 1214368000, "short_term_debt": 4371000, "long_term_debt": 338041000, "total_debt": 350144000, "total_liabilities": 967864000, "total_equity": 246504000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 440608000 }, "cash_flow": { "operating_cash_flow": 37975000, "capital_expenditure": 24660000, "free_cash_flow": 62635000, "dividends_paid": null, "share_repurchases": -20041000, "shares_issued": 97000, "net_debt_issued": -20000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194711000, "cost_of_revenue": 75580000, "gross_profit": 119131000, "ebit": -1375000, "ebitda": 24759000, "pretax_income": -1375000, "tax_provision": 5628000, "net_income": -7003000, "net_income_to_common": -7003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 46591000, "capital_expenditure": 26894000, "free_cash_flow": 73485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2454000, "net_debt_issued": -26000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194711000, "cost_of_revenue": 75580000, "gross_profit": 119131000, "ebit": -1375000, "ebitda": 24759000, "pretax_income": -1375000, "tax_provision": 5628000, "net_income": -7003000, "net_income_to_common": -7003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 46591000, "capital_expenditure": 26894000, "free_cash_flow": 73485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2454000, "net_debt_issued": -26000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194711000, "cost_of_revenue": 75580000, "gross_profit": 119131000, "ebit": -1375000, "ebitda": 24759000, "pretax_income": -1375000, "tax_provision": 5628000, "net_income": -7003000, "net_income_to_common": -7003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 46591000, "capital_expenditure": 26894000, "free_cash_flow": 73485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2454000, "net_debt_issued": -26000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194711000, "cost_of_revenue": 75580000, "gross_profit": 119131000, "ebit": -1375000, "ebitda": 24759000, "pretax_income": -1375000, "tax_provision": 5628000, "net_income": -7003000, "net_income_to_common": -7003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 46591000, "capital_expenditure": 26894000, "free_cash_flow": 73485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2454000, "net_debt_issued": -26000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194711000, "cost_of_revenue": 75580000, "gross_profit": 119131000, "ebit": -1375000, "ebitda": 24759000, "pretax_income": -1375000, "tax_provision": 5628000, "net_income": -7003000, "net_income_to_common": -7003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314009000, "total_current_assets": 560707000, "total_assets": 1270835000, "short_term_debt": 4283000, "long_term_debt": 337477000, "total_debt": 359620000, "total_liabilities": 1011915000, "total_equity": 258920000, "shares_outstanding": 175075000, "goodwill_and_intangibles": 431486000 }, "cash_flow": { "operating_cash_flow": 46591000, "capital_expenditure": 26894000, "free_cash_flow": 73485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2454000, "net_debt_issued": -26000 } } ] }, "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 } }