{ "ticker": { "uuid": "54f748cd-ccc5-412b-923a-537450e4ecf9", "symbol": "BMRC", "name": "Bank of Marin Bancorp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/54f748cd-ccc5-412b-923a-537450e4ecf9/", "api_url": "https://sharemaestro.com/factors/api/tickers/54f748cd-ccc5-412b-923a-537450e4ecf9/" }, "latest_snapshot": { "ticker": { "uuid": "54f748cd-ccc5-412b-923a-537450e4ecf9", "symbol": "BMRC", "name": "Bank of Marin Bancorp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/54f748cd-ccc5-412b-923a-537450e4ecf9/", "api_url": "https://sharemaestro.com/factors/api/tickers/54f748cd-ccc5-412b-923a-537450e4ecf9/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.95, "value": 0.92, "quality": 0.82, "momentum": 0.65, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 28.92, "market_cap": 468206326.44, "pe_ratio": 9.9532, "earnings_yield": 0.2215, "ebitda_to_ev": 0.2295, "shareholder_yield": 0.0417, "roe": 0.1192, "piotroski_f_score": 7, "momentum_12_1": 0.0787, "volatility_252d": 0.231 }, "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": 9.9532, "ev_ebitda": 4.3569, "earnings_yield": 0.2215, "fcf_yield": 0.1425, "shareholder_yield": 0.0417 }, "quality": { "roe": 0.1192, "roic": 0.2171, "gross_margin": 0.7615, "fcf_margin": 0.196, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.5843, "eps_growth_1y": null, "fcf_growth_1y": 0.2307 }, "momentum": { "price_return_12m": 0.2087, "momentum_12_1": 0.0787, "relative_strength": 0.0126 }, "scores": { "value_percentile": 0.92, "quality_percentile": 0.82, "momentum_percentile": 0.65, "growth_composite": 19, "yield_composite": 22, "overall_composite": 5, "os_score": 0.95, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 26, "os": 0.95, "value": 0.93, "quality": 0.81, "momentum": 0.68, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.9482, "earnings_yield": 0.2717, "shareholder_yield": 0.0464, "roe": 0.1192, "momentum_12_1": 0.2163 }, { "week_end_date": "2026-06-14", "price": 26.28, "os": 0.89, "value": 0.94, "quality": 0.8, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.0446, "earnings_yield": 0.2659, "shareholder_yield": 0.0459, "roe": 0.1192, "momentum_12_1": 0.2102 }, { "week_end_date": "2026-06-21", "price": 25.81, "os": 0.96, "value": 0.94, "quality": 0.81, "momentum": 0.71, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.8828, "earnings_yield": 0.2757, "shareholder_yield": 0.0467, "roe": 0.1192, "momentum_12_1": 0.2711 }, { "week_end_date": "2026-06-28", "price": 27.77, "os": 0.89, "value": 0.93, "quality": 0.81, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.5574, "earnings_yield": 0.2389, "shareholder_yield": 0.0434, "roe": 0.1192, "momentum_12_1": 0.1847 }, { "week_end_date": "2026-07-05", "price": 28.43, "os": 0.89, "value": 0.92, "quality": 0.79, "momentum": 0.34, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 9.7845, "earnings_yield": 0.2286, "shareholder_yield": 0.0424, "roe": 0.1192, "momentum_12_1": 0.0529 }, { "week_end_date": "2026-07-12", "price": 28.45, "os": 0.95, "value": 0.92, "quality": 0.81, "momentum": 0.71, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 9.7914, "earnings_yield": 0.2283, "shareholder_yield": 0.0424, "roe": 0.1192, "momentum_12_1": 0.0797 }, { "week_end_date": "2026-07-19", "price": 28.92, "os": 0.95, "value": 0.92, "quality": 0.82, "momentum": 0.65, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 9.9532, "earnings_yield": 0.2215, "shareholder_yield": 0.0417, "roe": 0.1192, "momentum_12_1": 0.0787 } ], "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": 176733000, "cost_of_revenue": 42271000, "gross_profit": 134462000, "ebit": 51616000, "ebitda": 53754000, "pretax_income": 62267000, "tax_provision": 18860000, "net_income": 43407000, "net_income_to_common": 43407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 39076000, "capital_expenditure": 1819000, "free_cash_flow": 40895000, "dividends_paid": 16126000, "share_repurchases": -3396000, "shares_issued": 35000, "net_debt_issued": 44874000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176733000, "cost_of_revenue": 42271000, "gross_profit": 134462000, "ebit": 51616000, "ebitda": 53754000, "pretax_income": 62267000, "tax_provision": 18860000, "net_income": 43407000, "net_income_to_common": 43407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 39076000, "capital_expenditure": 1819000, "free_cash_flow": 40895000, "dividends_paid": 16126000, "share_repurchases": -3396000, "shares_issued": 35000, "net_debt_issued": 44874000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176733000, "cost_of_revenue": 42271000, "gross_profit": 134462000, "ebit": 51616000, "ebitda": 53754000, "pretax_income": 62267000, "tax_provision": 18860000, "net_income": 43407000, "net_income_to_common": 43407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 39076000, "capital_expenditure": 1819000, "free_cash_flow": 40895000, "dividends_paid": 16126000, "share_repurchases": -3396000, "shares_issued": 35000, "net_debt_issued": 44874000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176733000, "cost_of_revenue": 42271000, "gross_profit": 134462000, "ebit": 51616000, "ebitda": 53754000, "pretax_income": 62267000, "tax_provision": 18860000, "net_income": 43407000, "net_income_to_common": 43407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 39076000, "capital_expenditure": 1819000, "free_cash_flow": 40895000, "dividends_paid": 16126000, "share_repurchases": -3396000, "shares_issued": 35000, "net_debt_issued": 44874000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176733000, "cost_of_revenue": 42271000, "gross_profit": 134462000, "ebit": 51616000, "ebitda": 53754000, "pretax_income": 62267000, "tax_provision": 18860000, "net_income": 43407000, "net_income_to_common": 43407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 39076000, "capital_expenditure": 1819000, "free_cash_flow": 40895000, "dividends_paid": 16126000, "share_repurchases": -3396000, "shares_issued": 35000, "net_debt_issued": 44874000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176733000, "cost_of_revenue": 42271000, "gross_profit": 134462000, "ebit": 51616000, "ebitda": 53754000, "pretax_income": 62267000, "tax_provision": 18860000, "net_income": 43407000, "net_income_to_common": 43407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 39076000, "capital_expenditure": 1819000, "free_cash_flow": 40895000, "dividends_paid": 16126000, "share_repurchases": -3396000, "shares_issued": 35000, "net_debt_issued": 44874000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 116387000, "cost_of_revenue": 51930000, "gross_profit": 64457000, "ebit": -13835000, "ebitda": -11394000, "pretax_income": -13835000, "tax_provision": -5426000, "net_income": -8409000, "net_income_to_common": -8409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137304000, "total_current_assets": 273038000, "total_assets": 3701335000, "short_term_debt": 154000, "long_term_debt": null, "total_debt": 21663000, "total_liabilities": 3265928000, "total_equity": 435407000, "shares_outstanding": 16042000, "goodwill_and_intangibles": 75546000 }, "cash_flow": { "operating_cash_flow": 28365000, "capital_expenditure": 520000, "free_cash_flow": 28885000, "dividends_paid": 16197000, "share_repurchases": -4317000, "shares_issued": 38000, "net_debt_issued": -152000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 116387000, "cost_of_revenue": 51930000, "gross_profit": 64457000, "ebit": -13835000, "ebitda": -11394000, "pretax_income": -13835000, "tax_provision": -5426000, "net_income": -8409000, "net_income_to_common": -8409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137304000, "total_current_assets": 273038000, "total_assets": 3701335000, "short_term_debt": 154000, "long_term_debt": null, "total_debt": 21663000, "total_liabilities": 3265928000, "total_equity": 435407000, "shares_outstanding": 16042000, "goodwill_and_intangibles": 75546000 }, "cash_flow": { "operating_cash_flow": 28365000, "capital_expenditure": 520000, "free_cash_flow": 28885000, "dividends_paid": 16197000, "share_repurchases": -4317000, "shares_issued": 38000, "net_debt_issued": -152000 } } ], "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": 46629000, "cost_of_revenue": 12493000, "gross_profit": 34136000, "ebit": 11597000, "ebitda": 12060000, "pretax_income": 11597000, "tax_provision": 3087000, "net_income": 8510000, "net_income_to_common": 8510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236644000, "total_current_assets": 1562835000, "total_assets": 3914117000, "short_term_debt": 24553000, "long_term_debt": 43905000, "total_debt": 24553000, "total_liabilities": 3519625000, "total_equity": 394492000, "shares_outstanding": 15973000, "goodwill_and_intangibles": 74470000 }, "cash_flow": { "operating_cash_flow": 1008000, "capital_expenditure": 164000, "free_cash_flow": 1172000, "dividends_paid": 4027999, "share_repurchases": -6000, "shares_issued": 39000, "net_debt_issued": -41000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46629000, "cost_of_revenue": 12493000, "gross_profit": 34136000, "ebit": 11597000, "ebitda": 12060000, "pretax_income": 11597000, "tax_provision": 3087000, "net_income": 8510000, "net_income_to_common": 8510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236644000, "total_current_assets": 1562835000, "total_assets": 3914117000, "short_term_debt": 24553000, "long_term_debt": 43905000, "total_debt": 24553000, "total_liabilities": 3519625000, "total_equity": 394492000, "shares_outstanding": 15973000, "goodwill_and_intangibles": 74470000 }, "cash_flow": { "operating_cash_flow": 1008000, "capital_expenditure": 164000, "free_cash_flow": 1172000, "dividends_paid": 4027999, "share_repurchases": -6000, "shares_issued": 39000, "net_debt_issued": -41000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46629000, "cost_of_revenue": 12493000, "gross_profit": 34136000, "ebit": 11597000, "ebitda": 12060000, "pretax_income": 11597000, "tax_provision": 3087000, "net_income": 8510000, "net_income_to_common": 8510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236644000, "total_current_assets": 1562835000, "total_assets": 3914117000, "short_term_debt": 24553000, "long_term_debt": 43905000, "total_debt": 24553000, "total_liabilities": 3519625000, "total_equity": 394492000, "shares_outstanding": 15973000, "goodwill_and_intangibles": 74470000 }, "cash_flow": { "operating_cash_flow": 1008000, "capital_expenditure": 164000, "free_cash_flow": 1172000, "dividends_paid": 4027999, "share_repurchases": -6000, "shares_issued": 39000, "net_debt_issued": -41000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46629000, "cost_of_revenue": 12493000, "gross_profit": 34136000, "ebit": 11597000, "ebitda": 12060000, "pretax_income": 11597000, "tax_provision": 3087000, "net_income": 8510000, "net_income_to_common": 8510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236644000, "total_current_assets": 1562835000, "total_assets": 3914117000, "short_term_debt": 24553000, "long_term_debt": 43905000, "total_debt": 24553000, "total_liabilities": 3519625000, "total_equity": 394492000, "shares_outstanding": 15973000, "goodwill_and_intangibles": 74470000 }, "cash_flow": { "operating_cash_flow": 1008000, "capital_expenditure": 164000, "free_cash_flow": 1172000, "dividends_paid": 4027999, "share_repurchases": -6000, "shares_issued": 39000, "net_debt_issued": -41000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46629000, "cost_of_revenue": 12493000, "gross_profit": 34136000, "ebit": 11597000, "ebitda": 12060000, "pretax_income": 11597000, "tax_provision": 3087000, "net_income": 8510000, "net_income_to_common": 8510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236644000, "total_current_assets": 1562835000, "total_assets": 3914117000, "short_term_debt": 24553000, "long_term_debt": 43905000, "total_debt": 24553000, "total_liabilities": 3519625000, "total_equity": 394492000, "shares_outstanding": 15973000, "goodwill_and_intangibles": 74470000 }, "cash_flow": { "operating_cash_flow": 1008000, "capital_expenditure": 164000, "free_cash_flow": 1172000, "dividends_paid": 4027999, "share_repurchases": -6000, "shares_issued": 39000, "net_debt_issued": -41000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46629000, "cost_of_revenue": 12493000, "gross_profit": 34136000, "ebit": 11334000, "ebitda": 11597000, "pretax_income": 11597000, "tax_provision": 3087000, "net_income": 8510000, "net_income_to_common": 8510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236644000, "total_current_assets": 1562835000, "total_assets": 3914117000, "short_term_debt": 24553000, "long_term_debt": 43905000, "total_debt": 24553000, "total_liabilities": 3519625000, "total_equity": 394492000, "shares_outstanding": 15973000, "goodwill_and_intangibles": 74470000 }, "cash_flow": { "operating_cash_flow": 1008000, "capital_expenditure": 164000, "free_cash_flow": 1172000, "dividends_paid": 4027999, "share_repurchases": -6000, "shares_issued": 39000, "net_debt_issued": -41000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79283000, "cost_of_revenue": 10651000, "gross_profit": 68632000, "ebit": 46724000, "ebitda": 47266000, "pretax_income": 57375000, "tax_provision": 17834000, "net_income": 39541000, "net_income_to_common": 39541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 13291000, "capital_expenditure": 127000, "free_cash_flow": 13418000, "dividends_paid": 4022999, "share_repurchases": 0, "shares_issued": 9000, "net_debt_issued": -29000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79283000, "cost_of_revenue": 10651000, "gross_profit": 68632000, "ebit": 46724000, "ebitda": 47266000, "pretax_income": 57375000, "tax_provision": 17834000, "net_income": 39541000, "net_income_to_common": 39541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 13291000, "capital_expenditure": 127000, "free_cash_flow": 13418000, "dividends_paid": 4022999, "share_repurchases": 0, "shares_issued": 9000, "net_debt_issued": -29000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79283000, "cost_of_revenue": 10651000, "gross_profit": 68632000, "ebit": 46724000, "ebitda": 47266000, "pretax_income": 57375000, "tax_provision": 17834000, "net_income": 39541000, "net_income_to_common": 39541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 13291000, "capital_expenditure": 127000, "free_cash_flow": 13418000, "dividends_paid": 4022999, "share_repurchases": 0, "shares_issued": 9000, "net_debt_issued": -29000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79283000, "cost_of_revenue": 10651000, "gross_profit": 68632000, "ebit": 46724000, "ebitda": 47266000, "pretax_income": 57375000, "tax_provision": 17834000, "net_income": 39541000, "net_income_to_common": 39541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 13291000, "capital_expenditure": 127000, "free_cash_flow": 13418000, "dividends_paid": 4022999, "share_repurchases": 0, "shares_issued": 9000, "net_debt_issued": -29000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79283000, "cost_of_revenue": 10651000, "gross_profit": 68632000, "ebit": 46724000, "ebitda": 47266000, "pretax_income": 57375000, "tax_provision": 17834000, "net_income": 39541000, "net_income_to_common": 39541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 13291000, "capital_expenditure": 127000, "free_cash_flow": 13418000, "dividends_paid": 4022999, "share_repurchases": 0, "shares_issued": 9000, "net_debt_issued": -29000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79283000, "cost_of_revenue": 10651000, "gross_profit": 68632000, "ebit": 46724000, "ebitda": 47266000, "pretax_income": 57375000, "tax_provision": 17834000, "net_income": 39541000, "net_income_to_common": 39541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225303000, "total_current_assets": 2316067000, "total_assets": 3904778000, "short_term_debt": 4895000, "long_term_debt": 43857000, "total_debt": 69313000, "total_liabilities": 3510124000, "total_equity": 394654000, "shares_outstanding": 15898000, "goodwill_and_intangibles": 74670000 }, "cash_flow": { "operating_cash_flow": 13291000, "capital_expenditure": 127000, "free_cash_flow": 13418000, "dividends_paid": 4022999, "share_repurchases": 0, "shares_issued": 9000, "net_debt_issued": -29000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }