{ "ticker": { "uuid": "60813ef2-734a-41db-97ad-9c13ac1b9cad", "symbol": "HDL", "name": "SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/60813ef2-734a-41db-97ad-9c13ac1b9cad/", "api_url": "https://sharemaestro.com/factors/api/tickers/60813ef2-734a-41db-97ad-9c13ac1b9cad/" }, "latest_snapshot": { "ticker": { "uuid": "60813ef2-734a-41db-97ad-9c13ac1b9cad", "symbol": "HDL", "name": "SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/60813ef2-734a-41db-97ad-9c13ac1b9cad/", "api_url": "https://sharemaestro.com/factors/api/tickers/60813ef2-734a-41db-97ad-9c13ac1b9cad/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.49, "value": 0.77, "quality": 0.3, "momentum": 0.08, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 13.19, "market_cap": 776054754, "pe_ratio": 27.1473, "earnings_yield": 0.0426, "ebitda_to_ev": 0.1354, "shareholder_yield": 0, "roe": 0.0722, "piotroski_f_score": 5, "momentum_12_1": -0.3831, "volatility_252d": 0.2786 }, "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": 27.1473, "ev_ebitda": 7.385, "earnings_yield": 0.0426, "fcf_yield": 0.1753, "shareholder_yield": 0 }, "quality": { "roe": 0.0722, "roic": 0.0488, "gross_margin": 0.2911, "fcf_margin": 0.1815, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1037, "eps_growth_1y": -0.2516, "fcf_growth_1y": -0.1803 }, "momentum": { "price_return_12m": -0.3438, "momentum_12_1": -0.3831, "relative_strength": -0.5601 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.3, "momentum_percentile": 0.08, "growth_composite": 75, "yield_composite": 66, "overall_composite": 51, "os_score": 0.49, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.98, "os": 0.47, "value": 0.75, "quality": 0.3, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.7151, "earnings_yield": 0.0431, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.343 }, { "week_end_date": "2026-06-14", "price": 13.73, "os": 0.46, "value": 0.75, "quality": 0.29, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.2587, "earnings_yield": 0.0411, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.2733 }, { "week_end_date": "2026-06-21", "price": 12.58, "os": 0.51, "value": 0.78, "quality": 0.3, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.8918, "earnings_yield": 0.0443, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.2647 }, { "week_end_date": "2026-06-28", "price": 12.4, "os": 0.5, "value": 0.79, "quality": 0.3, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.5213, "earnings_yield": 0.0449, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.2984 }, { "week_end_date": "2026-07-05", "price": 12.29, "os": 0.52, "value": 0.8, "quality": 0.3, "momentum": 0.08, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 25.2949, "earnings_yield": 0.0452, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.3245 }, { "week_end_date": "2026-07-12", "price": 12.33, "os": 0.57, "value": 0.79, "quality": 0.34, "momentum": 0.15, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 25.3773, "earnings_yield": 0.0451, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.2882 }, { "week_end_date": "2026-07-19", "price": 13.33, "os": 0.48, "value": 0.76, "quality": 0.3, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 27.4348, "earnings_yield": 0.0422, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.3614 }, { "week_end_date": "2026-07-26", "price": 13.19, "os": 0.49, "value": 0.77, "quality": 0.3, "momentum": 0.08, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 27.1473, "earnings_yield": 0.0426, "shareholder_yield": 0, "roe": 0.0722, "momentum_12_1": -0.3831 } ], "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": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 61017029, "ebitda": 143753495, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": null, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 61017029, "ebitda": 143753495, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": null, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 61017029, "ebitda": 143753495, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": null, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 61017029, "ebitda": 143753495, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": null, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 61017029, "ebitda": 143753495, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": null, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 61017029, "ebitda": 143753495, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274781241, "total_current_assets": 353368738, "total_assets": 745878226, "short_term_debt": 91323707, "long_term_debt": null, "total_debt": 228799534, "total_liabilities": 354236732, "total_equity": 390099503, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 841624399, "cost_of_revenue": 651496997, "gross_profit": 190127401, "ebit": 41662036, "ebitda": 124398502, "pretax_income": 49558193, "tax_provision": 13182617, "net_income": 36466670, "net_income_to_common": 36466670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274781241, "total_current_assets": 353368738, "total_assets": 745878226, "short_term_debt": 45661707, "long_term_debt": null, "total_debt": 228799534, "total_liabilities": 354236732, "total_equity": 390099503, "shares_outstanding": 60717000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 114648000, "capital_expenditure": 53292000, "free_cash_flow": 167940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51035000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 779630000, "cost_of_revenue": 544591000, "gross_profit": 235039000, "ebit": 55964000, "ebitda": 99968000, "pretax_income": 33243000, "tax_provision": 11844000, "net_income": 21801000, "net_income_to_common": 21801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254719000, "total_current_assets": 323227000, "total_assets": 684425000, "short_term_debt": 41407000, "long_term_debt": null, "total_debt": 212626000, "total_liabilities": 322764000, "total_equity": 360028000, "shares_outstanding": 576727000, "goodwill_and_intangibles": 278000 }, "cash_flow": { "operating_cash_flow": 119696000, "capital_expenditure": 34742000, "free_cash_flow": 154438000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56113000, "net_debt_issued": -43536000 } } ], "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 225927000, "cost_of_revenue": 153260000, "gross_profit": 72667000, "ebit": 11982000, "ebitda": 32640000, "pretax_income": 8992000, "tax_provision": 4939000, "net_income": 4089000, "net_income_to_common": 4089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107052493, "total_current_assets": 349650000, "total_assets": 742454000, "short_term_debt": 45619000, "long_term_debt": 181392000, "total_debt": 227011000, "total_liabilities": 342865000, "total_equity": 395821000, "shares_outstanding": 58836600, "goodwill_and_intangibles": 287998 }, "cash_flow": { "operating_cash_flow": 24235000, "capital_expenditure": 0, "free_cash_flow": 24235000, "dividends_paid": null, "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": 230325667, "cost_of_revenue": 172837893, "gross_profit": 57487773, "ebit": 11601713, "ebitda": 33197686, "pretax_income": 8544045, "tax_provision": 4063203, "net_income": 4474832, "net_income_to_common": 4474832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": 183139000, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 44659000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 34214000, "capital_expenditure": 31553000, "free_cash_flow": 65767000, "dividends_paid": null, "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": 230325667, "cost_of_revenue": 172837893, "gross_profit": 57487773, "ebit": 11601713, "ebitda": 33197686, "pretax_income": 8544045, "tax_provision": 4063203, "net_income": 4474832, "net_income_to_common": 4474832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": 183139000, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 44659000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 34214000, "capital_expenditure": 31553000, "free_cash_flow": 65767000, "dividends_paid": null, "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": 230325667, "cost_of_revenue": 172837893, "gross_profit": 57487773, "ebit": 11601713, "ebitda": 33197686, "pretax_income": 8544045, "tax_provision": 4063203, "net_income": 4474832, "net_income_to_common": 4474832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": 183139000, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 44659000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 34214000, "capital_expenditure": 31553000, "free_cash_flow": 65767000, "dividends_paid": null, "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": 230325667, "cost_of_revenue": 172837893, "gross_profit": 57487773, "ebit": 11601713, "ebitda": 33197686, "pretax_income": 8544045, "tax_provision": 4063203, "net_income": 4474832, "net_income_to_common": 4474832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": 183139000, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 44659000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 34213000, "capital_expenditure": 0, "free_cash_flow": 34213000, "dividends_paid": null, "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": 230325667, "cost_of_revenue": 172837893, "gross_profit": 57487773, "ebit": 11601713, "ebitda": 33197686, "pretax_income": 8544045, "tax_provision": 4063203, "net_income": 4474832, "net_income_to_common": 4474832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271990000, "total_current_assets": 353371000, "total_assets": 745883000, "short_term_debt": 45662000, "long_term_debt": 183139000, "total_debt": 228801000, "total_liabilities": 354239000, "total_equity": 390102000, "shares_outstanding": 44659000, "goodwill_and_intangibles": 311000 }, "cash_flow": { "operating_cash_flow": 34213000, "capital_expenditure": 0, "free_cash_flow": 34213000, "dividends_paid": null, "share_repurchases": null, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }