{ "ticker": { "uuid": "5d62d339-0ad0-4a44-804a-f1937bd79aa6", "symbol": "LOPE", "name": "Grand Canyon Education Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/5d62d339-0ad0-4a44-804a-f1937bd79aa6/", "api_url": "https://sharemaestro.com/factors/api/tickers/5d62d339-0ad0-4a44-804a-f1937bd79aa6/" }, "latest_snapshot": { "ticker": { "uuid": "5d62d339-0ad0-4a44-804a-f1937bd79aa6", "symbol": "LOPE", "name": "Grand Canyon Education Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/5d62d339-0ad0-4a44-804a-f1937bd79aa6/", "api_url": "https://sharemaestro.com/factors/api/tickers/5d62d339-0ad0-4a44-804a-f1937bd79aa6/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.39, "value": 0.32, "quality": 0.97, "momentum": 0.14, "coverage": 0.97, "confidence": 0.94, "delta": 3 }, "headline_factors": { "price": 140.44, "market_cap": 3723667730.24, "pe_ratio": 16.9335, "earnings_yield": 0.0769, "ebitda_to_ev": 0.0878, "shareholder_yield": 0.0845, "roe": 0.3159, "piotroski_f_score": 7, "momentum_12_1": -0.1759, "volatility_252d": 0.3382 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 16.9335, "ev_ebitda": 11.3867, "earnings_yield": 0.0769, "fcf_yield": 0.0879, "shareholder_yield": 0.0845 }, "quality": { "roe": 0.3159, "roic": 0.3123, "gross_margin": 0.5326, "fcf_margin": 0.2915, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0743, "eps_growth_1y": -0.0433, "fcf_growth_1y": 0.0591 }, "momentum": { "price_return_12m": -0.1826, "momentum_12_1": -0.1759, "relative_strength": -0.3787 }, "scores": { "value_percentile": 0.32, "quality_percentile": 0.97, "momentum_percentile": 0.14, "growth_composite": 91, "yield_composite": 16, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 152.57, "os": 0.33, "value": 0.26, "quality": 0.98, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.396, "earnings_yield": 0.0708, "shareholder_yield": 0.0778, "roe": 0.3159, "momentum_12_1": -0.1447 }, { "week_end_date": "2026-06-14", "price": 147.49, "os": 0.34, "value": 0.29, "quality": 0.97, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.7835, "earnings_yield": 0.0732, "shareholder_yield": 0.0805, "roe": 0.3159, "momentum_12_1": -0.1461 }, { "week_end_date": "2026-06-21", "price": 141.59, "os": 0.37, "value": 0.3, "quality": 0.98, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.0721, "earnings_yield": 0.0763, "shareholder_yield": 0.0839, "roe": 0.3159, "momentum_12_1": -0.1691 }, { "week_end_date": "2026-06-28", "price": 145.26, "os": 0.34, "value": 0.31, "quality": 0.97, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.5146, "earnings_yield": 0.0743, "shareholder_yield": 0.0817, "roe": 0.3159, "momentum_12_1": -0.209 }, { "week_end_date": "2026-07-05", "price": 152.65, "os": 0.35, "value": 0.29, "quality": 0.97, "momentum": 0.15, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 18.4057, "earnings_yield": 0.0708, "shareholder_yield": 0.0778, "roe": 0.3159, "momentum_12_1": -0.1682 }, { "week_end_date": "2026-07-12", "price": 151, "os": 0.42, "value": 0.29, "quality": 0.97, "momentum": 0.25, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 18.2067, "earnings_yield": 0.0715, "shareholder_yield": 0.0786, "roe": 0.3159, "momentum_12_1": -0.1464 }, { "week_end_date": "2026-07-19", "price": 140.44, "os": 0.39, "value": 0.32, "quality": 0.97, "momentum": 0.14, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 16.9335, "earnings_yield": 0.0769, "shareholder_yield": 0.0845, "roe": 0.3159, "momentum_12_1": -0.1759 } ], "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": 1106070000, "cost_of_revenue": 517710000, "gross_profit": 588360000, "ebit": 279851000, "ebitda": 319753000, "pretax_income": 279851000, "tax_provision": 63681000, "net_income": 216170000, "net_income_to_common": 216170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 28024000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 273491000, "capital_expenditure": 34843000, "free_cash_flow": 308334000, "dividends_paid": null, "share_repurchases": -264758000, "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": 1106070000, "cost_of_revenue": 517710000, "gross_profit": 588360000, "ebit": 279851000, "ebitda": 319753000, "pretax_income": 279851000, "tax_provision": 63681000, "net_income": 216170000, "net_income_to_common": 216170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 28024000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 273491000, "capital_expenditure": 34843000, "free_cash_flow": 308334000, "dividends_paid": null, "share_repurchases": -264758000, "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": 1106070000, "cost_of_revenue": 517710000, "gross_profit": 588360000, "ebit": 279851000, "ebitda": 319753000, "pretax_income": 279851000, "tax_provision": 63681000, "net_income": 216170000, "net_income_to_common": 216170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 28024000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 273491000, "capital_expenditure": 34843000, "free_cash_flow": 308334000, "dividends_paid": null, "share_repurchases": -264758000, "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": 1106070000, "cost_of_revenue": 517710000, "gross_profit": 588360000, "ebit": 279851000, "ebitda": 319753000, "pretax_income": 279851000, "tax_provision": 63681000, "net_income": 216170000, "net_income_to_common": 216170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 28024000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 273491000, "capital_expenditure": 34843000, "free_cash_flow": 308334000, "dividends_paid": null, "share_repurchases": -264758000, "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": 1106070000, "cost_of_revenue": 517710000, "gross_profit": 588360000, "ebit": 279851000, "ebitda": 319753000, "pretax_income": 279851000, "tax_provision": 63681000, "net_income": 216170000, "net_income_to_common": 216170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 28024000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 273491000, "capital_expenditure": 34843000, "free_cash_flow": 308334000, "dividends_paid": null, "share_repurchases": -264758000, "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": 1106070000, "cost_of_revenue": 517710000, "gross_profit": 588360000, "ebit": 303321000, "ebitda": 343223000, "pretax_income": 279851000, "tax_provision": 63681000, "net_income": 216170000, "net_income_to_common": 216170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 28024000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 273491000, "capital_expenditure": 34843000, "free_cash_flow": 308334000, "dividends_paid": null, "share_repurchases": -264758000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033002000, "cost_of_revenue": 488569000, "gross_profit": 544433000, "ebit": 291319000, "ebitda": 327873000, "pretax_income": 291315000, "tax_provision": 65081000, "net_income": 226234000, "net_income_to_common": 226234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324623000, "total_current_assets": 419976000, "total_assets": 1018425000, "short_term_debt": 12883000, "long_term_debt": 95635000, "total_debt": 108518000, "total_liabilities": 234572000, "total_equity": 783853000, "shares_outstanding": 29271000, "goodwill_and_intangibles": 320728000 }, "cash_flow": { "operating_cash_flow": 289958000, "capital_expenditure": 37248000, "free_cash_flow": 327206000, "dividends_paid": null, "share_repurchases": -173175000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033002000, "cost_of_revenue": 488569000, "gross_profit": 544433000, "ebit": 291319000, "ebitda": 327873000, "pretax_income": 291315000, "tax_provision": 65081000, "net_income": 226234000, "net_income_to_common": 226234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324623000, "total_current_assets": 419976000, "total_assets": 1018425000, "short_term_debt": 12883000, "long_term_debt": 95635000, "total_debt": 108518000, "total_liabilities": 234572000, "total_equity": 783853000, "shares_outstanding": 29271000, "goodwill_and_intangibles": 320728000 }, "cash_flow": { "operating_cash_flow": 289958000, "capital_expenditure": 37248000, "free_cash_flow": 327206000, "dividends_paid": null, "share_repurchases": -173175000, "shares_issued": null, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308760000, "cost_of_revenue": 136887000, "gross_profit": 171873000, "ebit": 98483000, "ebitda": 108931000, "pretax_income": 98483000, "tax_provision": 23135000, "net_income": 75348000, "net_income_to_common": 75348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96145000, "total_current_assets": 379975000, "total_assets": 967894000, "short_term_debt": 15054000, "long_term_debt": 89126000, "total_debt": 104180000, "total_liabilities": 271704000, "total_equity": 696190000, "shares_outstanding": 26869000, "goodwill_and_intangibles": 310204000 }, "cash_flow": { "operating_cash_flow": 88208000, "capital_expenditure": 8129000, "free_cash_flow": 96337000, "dividends_paid": null, "share_repurchases": -127906000, "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": 308760000, "cost_of_revenue": 136887000, "gross_profit": 171873000, "ebit": 98483000, "ebitda": 108931000, "pretax_income": 98483000, "tax_provision": 23135000, "net_income": 75348000, "net_income_to_common": 75348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96145000, "total_current_assets": 379975000, "total_assets": 967894000, "short_term_debt": 15054000, "long_term_debt": 89126000, "total_debt": 104180000, "total_liabilities": 271704000, "total_equity": 696190000, "shares_outstanding": 26869000, "goodwill_and_intangibles": 310204000 }, "cash_flow": { "operating_cash_flow": 88208000, "capital_expenditure": 8129000, "free_cash_flow": 96337000, "dividends_paid": null, "share_repurchases": -127906000, "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": 308760000, "cost_of_revenue": 136887000, "gross_profit": 171873000, "ebit": 98483000, "ebitda": 108931000, "pretax_income": 98483000, "tax_provision": 23135000, "net_income": 75348000, "net_income_to_common": 75348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96145000, "total_current_assets": 379975000, "total_assets": 967894000, "short_term_debt": 15054000, "long_term_debt": 89126000, "total_debt": 104180000, "total_liabilities": 271704000, "total_equity": 696190000, "shares_outstanding": 26869000, "goodwill_and_intangibles": 310204000 }, "cash_flow": { "operating_cash_flow": 88208000, "capital_expenditure": 8129000, "free_cash_flow": 96337000, "dividends_paid": null, "share_repurchases": -127906000, "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": 308760000, "cost_of_revenue": 136887000, "gross_profit": 171873000, "ebit": 98483000, "ebitda": 108931000, "pretax_income": 98483000, "tax_provision": 23135000, "net_income": 75348000, "net_income_to_common": 75348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96145000, "total_current_assets": 379975000, "total_assets": 967894000, "short_term_debt": 15054000, "long_term_debt": 89126000, "total_debt": 104180000, "total_liabilities": 271704000, "total_equity": 696190000, "shares_outstanding": 26869000, "goodwill_and_intangibles": 310204000 }, "cash_flow": { "operating_cash_flow": 88208000, "capital_expenditure": 8129000, "free_cash_flow": 96337000, "dividends_paid": null, "share_repurchases": -127906000, "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": 308760000, "cost_of_revenue": 136887000, "gross_profit": 171873000, "ebit": 98483000, "ebitda": 108931000, "pretax_income": 98483000, "tax_provision": 23135000, "net_income": 75348000, "net_income_to_common": 75348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96145000, "total_current_assets": 379975000, "total_assets": 967894000, "short_term_debt": 15054000, "long_term_debt": 89126000, "total_debt": 104180000, "total_liabilities": 271704000, "total_equity": 696190000, "shares_outstanding": 26869000, "goodwill_and_intangibles": 310204000 }, "cash_flow": { "operating_cash_flow": 88208000, "capital_expenditure": 8129000, "free_cash_flow": 96337000, "dividends_paid": null, "share_repurchases": -127906000, "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": 308760000, "cost_of_revenue": 136887000, "gross_profit": 171873000, "ebit": 95462000, "ebitda": 105910000, "pretax_income": 98483000, "tax_provision": 23135000, "net_income": 75348000, "net_income_to_common": 75348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96145000, "total_current_assets": 379975000, "total_assets": 967894000, "short_term_debt": 15054000, "long_term_debt": 89126000, "total_debt": 104180000, "total_liabilities": 271704000, "total_equity": 696190000, "shares_outstanding": 26869000, "goodwill_and_intangibles": 310204000 }, "cash_flow": { "operating_cash_flow": 88208000, "capital_expenditure": 8129000, "free_cash_flow": 96337000, "dividends_paid": null, "share_repurchases": -127906000, "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": 308119000, "cost_of_revenue": 133754000, "gross_profit": 174365000, "ebit": 111776000, "ebitda": 122040000, "pretax_income": 111776000, "tax_provision": 25044000, "net_income": 86732000, "net_income_to_common": 86732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 27608000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 130485000, "capital_expenditure": 7631000, "free_cash_flow": 138116000, "dividends_paid": null, "share_repurchases": -100028000, "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": 308119000, "cost_of_revenue": 133754000, "gross_profit": 174365000, "ebit": 111776000, "ebitda": 122040000, "pretax_income": 111776000, "tax_provision": 25044000, "net_income": 86732000, "net_income_to_common": 86732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 27608000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 130485000, "capital_expenditure": 7631000, "free_cash_flow": 138116000, "dividends_paid": null, "share_repurchases": -100028000, "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": 308119000, "cost_of_revenue": 133754000, "gross_profit": 174365000, "ebit": 111776000, "ebitda": 122040000, "pretax_income": 111776000, "tax_provision": 25044000, "net_income": 86732000, "net_income_to_common": 86732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 27608000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 130485000, "capital_expenditure": 7631000, "free_cash_flow": 138116000, "dividends_paid": null, "share_repurchases": -100028000, "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": 308119000, "cost_of_revenue": 133754000, "gross_profit": 174365000, "ebit": 111776000, "ebitda": 122040000, "pretax_income": 111776000, "tax_provision": 25044000, "net_income": 86732000, "net_income_to_common": 86732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 27608000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 130485000, "capital_expenditure": 7631000, "free_cash_flow": 138116000, "dividends_paid": null, "share_repurchases": -100028000, "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": 308119000, "cost_of_revenue": 133754000, "gross_profit": 174365000, "ebit": 111776000, "ebitda": 122040000, "pretax_income": 111776000, "tax_provision": 25044000, "net_income": 86732000, "net_income_to_common": 86732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 27608000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 130485000, "capital_expenditure": 7631000, "free_cash_flow": 138116000, "dividends_paid": null, "share_repurchases": -100028000, "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": 308119000, "cost_of_revenue": 133754000, "gross_profit": 174365000, "ebit": 108079000, "ebitda": 118343000, "pretax_income": 111776000, "tax_provision": 25044000, "net_income": 86732000, "net_income_to_common": 86732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111762000, "total_current_assets": 400179000, "total_assets": 992305000, "short_term_debt": 14568000, "long_term_debt": 92755000, "total_debt": 200078000, "total_liabilities": 245372000, "total_equity": 746933000, "shares_outstanding": 27608000, "goodwill_and_intangibles": 312309000 }, "cash_flow": { "operating_cash_flow": 130485000, "capital_expenditure": 7618000, "free_cash_flow": 138103000, "dividends_paid": null, "share_repurchases": -100028000, "shares_issued": null, "net_debt_issued": null } } ] }, "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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": 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 } }