{ "ticker": { "uuid": "60e94194-75df-476e-91ed-ad99d944e087", "symbol": "COCO", "name": "Vita Coco Company Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/60e94194-75df-476e-91ed-ad99d944e087/", "api_url": "https://sharemaestro.com/factors/api/tickers/60e94194-75df-476e-91ed-ad99d944e087/" }, "latest_snapshot": { "ticker": { "uuid": "60e94194-75df-476e-91ed-ad99d944e087", "symbol": "COCO", "name": "Vita Coco Company Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/60e94194-75df-476e-91ed-ad99d944e087/", "api_url": "https://sharemaestro.com/factors/api/tickers/60e94194-75df-476e-91ed-ad99d944e087/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.46, "value": 0.05, "quality": 0.87, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": -14 }, "headline_factors": { "price": 65.97, "market_cap": 3767721058.71, "pe_ratio": 34.4226, "earnings_yield": 0.0403, "ebitda_to_ev": 0.0409, "shareholder_yield": 0.0033, "roe": 0.273, "piotroski_f_score": 4, "momentum_12_1": 0.9438, "volatility_252d": 0.5575 }, "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": 34.4226, "ev_ebitda": 24.4225, "earnings_yield": 0.0403, "fcf_yield": 0.0428, "shareholder_yield": 0.0033 }, "quality": { "roe": 0.273, "roic": 0.8051, "gross_margin": 0.4097, "fcf_margin": 0.2122, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.261, "eps_growth_1y": 0.6993, "fcf_growth_1y": 3.9397 }, "momentum": { "price_return_12m": 0.7397, "momentum_12_1": 0.9438, "relative_strength": 0.5235 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.87, "momentum_percentile": 0.91, "growth_composite": 4, "yield_composite": 77, "overall_composite": 54, "os_score": 0.46, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.09, "os": 0.34, "value": 0.02, "quality": 0.68, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 51.0357, "earnings_yield": 0.0262, "shareholder_yield": 0.0039, "roe": 0.2354, "momentum_12_1": 1.0905 }, { "week_end_date": "2026-06-14", "price": 80.9, "os": 0.32, "value": 0.02, "quality": 0.66, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 55.7267, "earnings_yield": 0.0239, "shareholder_yield": 0.0035, "roe": 0.2354, "momentum_12_1": 1.3727 }, { "week_end_date": "2026-06-21", "price": 84.02, "os": 0.35, "value": 0.02, "quality": 0.69, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 57.8759, "earnings_yield": 0.023, "shareholder_yield": 0.0034, "roe": 0.2354, "momentum_12_1": 1.1651 }, { "week_end_date": "2026-06-28", "price": 73.71, "os": 0.27, "value": 0.02, "quality": 0.66, "momentum": 0.85, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 50.774, "earnings_yield": 0.0264, "shareholder_yield": 0.0039, "roe": 0.2354, "momentum_12_1": 1.132 }, { "week_end_date": "2026-07-05", "price": 66.16, "os": 0.33, "value": 0.03, "quality": 0.69, "momentum": 0.91, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 45.5733, "earnings_yield": 0.0295, "shareholder_yield": 0.0043, "roe": 0.2354, "momentum_12_1": 0.9726 }, { "week_end_date": "2026-07-12", "price": 71.4, "os": 0.31, "value": 0.02, "quality": 0.66, "momentum": 0.94, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 49.1828, "earnings_yield": 0.0273, "shareholder_yield": 0.004, "roe": 0.2354, "momentum_12_1": 1.1829 }, { "week_end_date": "2026-07-19", "price": 73.18, "os": 0.32, "value": 0.02, "quality": 0.67, "momentum": 0.92, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 50.4089, "earnings_yield": 0.0266, "shareholder_yield": 0.0039, "roe": 0.2354, "momentum_12_1": 1.1456 }, { "week_end_date": "2026-07-26", "price": 65.97, "os": 0.46, "value": 0.05, "quality": 0.87, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.4226, "earnings_yield": 0.0403, "shareholder_yield": 0.0033, "roe": 0.273, "momentum_12_1": 0.9438 } ], "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": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 92971000, "ebitda": 94043000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 92971000, "ebitda": 94043000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 92971000, "ebitda": 94043000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 92971000, "ebitda": 94043000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 92971000, "ebitda": 94043000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 92971000, "ebitda": 94043000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 609780000, "cost_of_revenue": 388257000, "gross_profit": 221523000, "ebit": 82672000, "ebitda": 83744000, "pretax_income": 92971000, "tax_provision": 21651000, "net_income": 71320000, "net_income_to_common": 71320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 3000, "long_term_debt": null, "total_debt": 13090000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 59967691, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 47174000, "capital_expenditure": 8149000, "free_cash_flow": 55323000, "dividends_paid": null, "share_repurchases": -11269000, "shares_issued": null, "net_debt_issued": -10000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516013000, "cost_of_revenue": 317230000, "gross_profit": 198783000, "ebit": 70788000, "ebitda": 71533000, "pretax_income": 70788000, "tax_provision": 14836000, "net_income": 55952000, "net_income_to_common": 55952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164669000, "total_current_assets": 341291000, "total_assets": 362381000, "short_term_debt": 432000, "long_term_debt": 3000, "total_debt": 435000, "total_liabilities": 103564000, "total_equity": 258817000, "shares_outstanding": 59287000, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 42899000, "capital_expenditure": 974000, "free_cash_flow": 43873000, "dividends_paid": null, "share_repurchases": -12030000, "shares_issued": null, "net_debt_issued": -13000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216153000, "cost_of_revenue": 110842000, "gross_profit": 105311000, "ebit": 63139000, "ebitda": 64357000, "pretax_income": 64357000, "tax_provision": 14906000, "net_income": 49451000, "net_income_to_common": 49451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278640000, "total_current_assets": 535030000, "total_assets": 572942000, "short_term_debt": 3084000, "long_term_debt": null, "total_debt": 12520000, "total_liabilities": 172038000, "total_equity": 400904000, "shares_outstanding": 60390598, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 91470000, "capital_expenditure": 461000, "free_cash_flow": 91931000, "dividends_paid": null, "share_repurchases": -8503000, "shares_issued": 4506000, "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": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 37442000, "ebitda": 37918000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 37442000, "ebitda": 37918000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 37442000, "ebitda": 37918000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 37442000, "ebitda": 37918000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 37442000, "ebitda": 37918000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 37442000, "ebitda": 37918000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179765000, "cost_of_revenue": 108428000, "gross_profit": 71337000, "ebit": 33582000, "ebitda": 34058000, "pretax_income": 37442000, "tax_provision": 6968000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201912000, "total_current_assets": 449652000, "total_assets": 488343000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12914000, "total_liabilities": 136170000, "total_equity": 352173000, "shares_outstanding": 60471324, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 461000, "free_cash_flow": 16061000, "dividends_paid": null, "share_repurchases": -11505000, "shares_issued": 1606000, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127787000, "cost_of_revenue": 83646000, "gross_profit": 44141000, "ebit": 9758000, "ebitda": 10194000, "pretax_income": 9758000, "tax_provision": 4231000, "net_income": 5527000, "net_income_to_common": 5527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 60373448, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": -3895000, "capital_expenditure": 3228000, "free_cash_flow": -667000, "dividends_paid": null, "share_repurchases": -1065000, "shares_issued": 1464000, "net_debt_issued": -2000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127787000, "cost_of_revenue": 83646000, "gross_profit": 44141000, "ebit": 9758000, "ebitda": 10194000, "pretax_income": 9758000, "tax_provision": 4231000, "net_income": 5527000, "net_income_to_common": 5527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 60373448, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": -3895000, "capital_expenditure": 3228000, "free_cash_flow": -667000, "dividends_paid": null, "share_repurchases": -1065000, "shares_issued": 1464000, "net_debt_issued": -2000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127787000, "cost_of_revenue": 83646000, "gross_profit": 44141000, "ebit": 9758000, "ebitda": 10194000, "pretax_income": 9758000, "tax_provision": 4231000, "net_income": 5527000, "net_income_to_common": 5527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 60373448, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": -3895000, "capital_expenditure": 3228000, "free_cash_flow": -667000, "dividends_paid": null, "share_repurchases": -1065000, "shares_issued": 1464000, "net_debt_issued": -2000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127787000, "cost_of_revenue": 83646000, "gross_profit": 44141000, "ebit": 9758000, "ebitda": 10194000, "pretax_income": 9758000, "tax_provision": 4231000, "net_income": 5527000, "net_income_to_common": 5527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196873000, "total_current_assets": 421440000, "total_assets": 461158000, "short_term_debt": 1730000, "long_term_debt": null, "total_debt": 14817000, "total_liabilities": 129616000, "total_equity": 331542000, "shares_outstanding": 60373448, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": -3895000, "capital_expenditure": 3228000, "free_cash_flow": -667000, "dividends_paid": null, "share_repurchases": -1065000, "shares_issued": 1464000, "net_debt_issued": -2000 } } ] }, "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": "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }