{ "ticker": { "uuid": "55ffd8da-07c8-4f9d-861c-41a738ea909d", "symbol": "TPB", "name": "Turning Point Brands Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Tobacco", "page_url": "https://sharemaestro.com/factors/ticker/55ffd8da-07c8-4f9d-861c-41a738ea909d/", "api_url": "https://sharemaestro.com/factors/api/tickers/55ffd8da-07c8-4f9d-861c-41a738ea909d/" }, "latest_snapshot": { "ticker": { "uuid": "55ffd8da-07c8-4f9d-861c-41a738ea909d", "symbol": "TPB", "name": "Turning Point Brands Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Tobacco", "page_url": "https://sharemaestro.com/factors/ticker/55ffd8da-07c8-4f9d-861c-41a738ea909d/", "api_url": "https://sharemaestro.com/factors/api/tickers/55ffd8da-07c8-4f9d-861c-41a738ea909d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.15, "value": 0.15, "quality": 0.71, "momentum": 0.28, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 76.12, "market_cap": 1474256688.08, "pe_ratio": 26.5934, "earnings_yield": 0.0644, "ebitda_to_ev": 0.0693, "shareholder_yield": -0.0603, "roe": 0.1516, "piotroski_f_score": 6, "momentum_12_1": 0.1152, "volatility_252d": 0.5589 }, "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": 26.5934, "ev_ebitda": 14.4373, "earnings_yield": 0.0644, "fcf_yield": 0.0229, "shareholder_yield": -0.0603 }, "quality": { "roe": 0.1516, "roic": 0.1861, "gross_margin": 0.5677, "fcf_margin": 0.0769, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2522, "eps_growth_1y": 0.3139, "fcf_growth_1y": -0.4585 }, "momentum": { "price_return_12m": -0.0245, "momentum_12_1": 0.1152, "relative_strength": -0.1928 }, "scores": { "value_percentile": 0.15, "quality_percentile": 0.71, "momentum_percentile": 0.28, "growth_composite": 13, "yield_composite": 99, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 86.47, "os": 0.28, "value": 0.09, "quality": 0.71, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 30.2077, "earnings_yield": 0.0573, "shareholder_yield": -0.0531, "roe": 0.1516, "momentum_12_1": 0.2309 }, { "week_end_date": "2026-06-14", "price": 82.47, "os": 0.32, "value": 0.12, "quality": 0.7, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 28.8117, "earnings_yield": 0.0598, "shareholder_yield": -0.0557, "roe": 0.1516, "momentum_12_1": 0.1902 }, { "week_end_date": "2026-06-21", "price": 82.02, "os": 0.15, "value": 0.12, "quality": 0.7, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 28.6546, "earnings_yield": 0.0601, "shareholder_yield": -0.0559, "roe": 0.1516, "momentum_12_1": 0.2214 }, { "week_end_date": "2026-06-28", "price": 87.02, "os": 0.3, "value": 0.1, "quality": 0.71, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 30.4014, "earnings_yield": 0.0569, "shareholder_yield": -0.0527, "roe": 0.1516, "momentum_12_1": 0.1178 }, { "week_end_date": "2026-07-05", "price": 85.94, "os": 0.3, "value": 0.11, "quality": 0.72, "momentum": 0.68, "confidence": 0.991, "coverage": 1, "pe_ratio": 30.0241, "earnings_yield": 0.0576, "shareholder_yield": -0.0534, "roe": 0.1516, "momentum_12_1": 0.1744 }, { "week_end_date": "2026-07-12", "price": 87.65, "os": 0.14, "value": 0.1, "quality": 0.7, "momentum": 0.34, "confidence": 0.98, "coverage": 1, "pe_ratio": 30.6215, "earnings_yield": 0.0565, "shareholder_yield": -0.0524, "roe": 0.1516, "momentum_12_1": 0.1451 }, { "week_end_date": "2026-07-19", "price": 82.84, "os": 0.14, "value": 0.12, "quality": 0.7, "momentum": 0.29, "confidence": 0.969, "coverage": 1, "pe_ratio": 28.9411, "earnings_yield": 0.0596, "shareholder_yield": -0.0554, "roe": 0.1516, "momentum_12_1": 0.0532 }, { "week_end_date": "2026-07-26", "price": 76.12, "os": 0.15, "value": 0.15, "quality": 0.71, "momentum": 0.28, "confidence": 0.958, "coverage": 1, "pe_ratio": 26.5934, "earnings_yield": 0.0644, "shareholder_yield": -0.0603, "roe": 0.1516, "momentum_12_1": 0.1152 } ], "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": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": -2626000, "shares_issued": 97499000, "net_debt_issued": 50000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": -2626000, "shares_issued": 97499000, "net_debt_issued": 50000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": -2626000, "shares_issued": 97499000, "net_debt_issued": 50000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": -2626000, "shares_issued": 97499000, "net_debt_issued": 50000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": -2626000, "shares_issued": 97499000, "net_debt_issued": 50000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463062000, "cost_of_revenue": 198748000, "gross_profit": 264314000, "ebit": 108529000, "ebitda": 115945000, "pretax_income": 83143000, "tax_provision": 14991000, "net_income": 58165000, "net_income_to_common": 58165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 18730635, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 57374000, "capital_expenditure": 13529000, "free_cash_flow": 70903000, "dividends_paid": 5519000, "share_repurchases": -2626000, "shares_issued": 97499000, "net_debt_issued": 50000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 360660000, "cost_of_revenue": 159095000, "gross_profit": 201565000, "ebit": 88392000, "ebitda": 94054000, "pretax_income": 64956000, "tax_provision": 16929000, "net_income": 39809000, "net_income_to_common": 39809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46158000, "total_current_assets": 198205000, "total_assets": 493353000, "short_term_debt": 3121000, "long_term_debt": 248604000, "total_debt": 261274000, "total_liabilities": 302973000, "total_equity": 187981000, "shares_outstanding": 19362806, "goodwill_and_intangibles": 201186000 }, "cash_flow": { "operating_cash_flow": 67062000, "capital_expenditure": 4623000, "free_cash_flow": 71685000, "dividends_paid": 4905000, "share_repurchases": -6263000, "shares_issued": 0, "net_debt_issued": -118541000 } } ], "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": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 18287000, "ebitda": 20366000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 310105000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 18287000, "ebitda": 20366000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 310105000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 18287000, "ebitda": 20366000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 310105000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 18287000, "ebitda": 20366000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 310105000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 18287000, "ebitda": 20366000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 310105000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 18287000, "ebitda": 20366000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 310105000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124278000, "cost_of_revenue": 55983000, "gross_profit": 68295000, "ebit": 12880000, "ebitda": 14959000, "pretax_income": 11132000, "tax_provision": -2810000, "net_income": 11667000, "net_income_to_common": 11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192439000, "total_current_assets": 418204000, "total_assets": 772097000, "short_term_debt": 5177000, "long_term_debt": 293885000, "total_debt": 304928000, "total_liabilities": 386608000, "total_equity": 365763000, "shares_outstanding": 19474877, "goodwill_and_intangibles": 199705000 }, "cash_flow": { "operating_cash_flow": -22259000, "capital_expenditure": 5139000, "free_cash_flow": -17120000, "dividends_paid": 1671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121013000, "cost_of_revenue": 53359000, "gross_profit": 67654000, "ebit": 20011000, "ebitda": 22020000, "pretax_income": 13879000, "tax_provision": 2235000, "net_income": 8210000, "net_income_to_common": 8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 19536807, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 27642000, "capital_expenditure": 3347000, "free_cash_flow": 30989000, "dividends_paid": 1430000, "share_repurchases": -1000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121013000, "cost_of_revenue": 53359000, "gross_profit": 67654000, "ebit": 20011000, "ebitda": 22020000, "pretax_income": 13879000, "tax_provision": 2235000, "net_income": 8210000, "net_income_to_common": 8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 19536807, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 27642000, "capital_expenditure": 3347000, "free_cash_flow": 30989000, "dividends_paid": 1430000, "share_repurchases": -1000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121013000, "cost_of_revenue": 53359000, "gross_profit": 67654000, "ebit": 20011000, "ebitda": 22020000, "pretax_income": 13879000, "tax_provision": 2235000, "net_income": 8210000, "net_income_to_common": 8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 19536807, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 27642000, "capital_expenditure": 3347000, "free_cash_flow": 30989000, "dividends_paid": 1430000, "share_repurchases": -1000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121013000, "cost_of_revenue": 53359000, "gross_profit": 67654000, "ebit": 20011000, "ebitda": 22020000, "pretax_income": 13879000, "tax_provision": 2235000, "net_income": 8210000, "net_income_to_common": 8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 19536807, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 27642000, "capital_expenditure": 3347000, "free_cash_flow": 30989000, "dividends_paid": 1430000, "share_repurchases": -1000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121013000, "cost_of_revenue": 53359000, "gross_profit": 67654000, "ebit": 20011000, "ebitda": 22020000, "pretax_income": 13879000, "tax_provision": 2235000, "net_income": 8210000, "net_income_to_common": 8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222760000, "total_current_assets": 417150000, "total_assets": 763750000, "short_term_debt": 4641000, "long_term_debt": 293625000, "total_debt": 308974000, "total_liabilities": 391767000, "total_equity": 354304000, "shares_outstanding": 19536807, "goodwill_and_intangibles": 200139000 }, "cash_flow": { "operating_cash_flow": 27642000, "capital_expenditure": 3347000, "free_cash_flow": 30989000, "dividends_paid": 1430000, "share_repurchases": -1000, "shares_issued": 0, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "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 } }