{ "ticker": { "uuid": "6d235d99-746f-4a37-b919-9b7e47e631f4", "symbol": "DORM", "name": "Dorman Products Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/6d235d99-746f-4a37-b919-9b7e47e631f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d235d99-746f-4a37-b919-9b7e47e631f4/" }, "latest_snapshot": { "ticker": { "uuid": "6d235d99-746f-4a37-b919-9b7e47e631f4", "symbol": "DORM", "name": "Dorman Products Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/6d235d99-746f-4a37-b919-9b7e47e631f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d235d99-746f-4a37-b919-9b7e47e631f4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.22, "value": 0.24, "quality": 0.67, "momentum": 0.32, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 134.2, "market_cap": 4010270283.8, "pe_ratio": 21.0801, "earnings_yield": 0.063, "ebitda_to_ev": 0.0754, "shareholder_yield": 0.0191, "roe": 0.1297, "piotroski_f_score": 8, "momentum_12_1": 0.1036, "volatility_252d": 0.3913 }, "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": 21.0801, "ev_ebitda": 13.2612, "earnings_yield": 0.063, "fcf_yield": 0.0314, "shareholder_yield": 0.0191 }, "quality": { "roe": 0.1297, "roic": 0.1066, "gross_margin": 0.4067, "fcf_margin": 0.0658, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0504, "eps_growth_1y": -0.1138, "fcf_growth_1y": -0.4755 }, "momentum": { "price_return_12m": 0.0995, "momentum_12_1": 0.1036, "relative_strength": -0.1167 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.67, "momentum_percentile": 0.32, "growth_composite": 75, "yield_composite": 66, "overall_composite": 78, "os_score": 0.22, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 127.03, "os": 0.2, "value": 0.26, "quality": 0.66, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.9538, "earnings_yield": 0.0662, "shareholder_yield": 0.0202, "roe": 0.1297, "momentum_12_1": -0.0201 }, { "week_end_date": "2026-06-14", "price": 127.86, "os": 0.18, "value": 0.26, "quality": 0.66, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.0842, "earnings_yield": 0.0658, "shareholder_yield": 0.02, "roe": 0.1297, "momentum_12_1": -0.0674 }, { "week_end_date": "2026-06-21", "price": 125.66, "os": 0.22, "value": 0.27, "quality": 0.67, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.7386, "earnings_yield": 0.0668, "shareholder_yield": 0.0204, "roe": 0.1297, "momentum_12_1": -0.0418 }, { "week_end_date": "2026-06-28", "price": 134.69, "os": 0.19, "value": 0.26, "quality": 0.67, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.157, "earnings_yield": 0.0628, "shareholder_yield": 0.019, "roe": 0.1297, "momentum_12_1": -0.0032 }, { "week_end_date": "2026-07-05", "price": 137.65, "os": 0.21, "value": 0.25, "quality": 0.66, "momentum": 0.28, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 21.622, "earnings_yield": 0.0616, "shareholder_yield": 0.0186, "roe": 0.1297, "momentum_12_1": -0.0083 }, { "week_end_date": "2026-07-12", "price": 138.5, "os": 0.45, "value": 0.24, "quality": 0.67, "momentum": 0.69, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 21.7555, "earnings_yield": 0.0613, "shareholder_yield": 0.0185, "roe": 0.1297, "momentum_12_1": 0.0438 }, { "week_end_date": "2026-07-19", "price": 141.97, "os": 0.2, "value": 0.21, "quality": 0.67, "momentum": 0.33, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 22.3006, "earnings_yield": 0.0599, "shareholder_yield": 0.018, "roe": 0.1297, "momentum_12_1": 0.0357 }, { "week_end_date": "2026-07-26", "price": 134.2, "os": 0.22, "value": 0.24, "quality": 0.67, "momentum": 0.32, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 21.0801, "earnings_yield": 0.063, "shareholder_yield": 0.0191, "roe": 0.1297, "momentum_12_1": 0.1036 } ], "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": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 901492000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": -40591000, "shares_issued": 3697000, "net_debt_issued": -42085000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2009197000, "cost_of_revenue": 1202838000, "gross_profit": 806359000, "ebit": 295979000, "ebitda": 352679000, "pretax_income": 256252000, "tax_provision": 66248000, "net_income": 190004000, "net_income_to_common": 190004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57137000, "total_current_assets": 1369760000, "total_assets": 2424521000, "short_term_debt": 28125000, "long_term_debt": 439513000, "total_debt": 572780000, "total_liabilities": 1131051000, "total_equity": 1293470000, "shares_outstanding": 30956000, "goodwill_and_intangibles": 721099000 }, "cash_flow": { "operating_cash_flow": 231047000, "capital_expenditure": 39421000, "free_cash_flow": 270468000, "dividends_paid": null, "share_repurchases": -80811000, "shares_issued": 4711000, "net_debt_issued": -94425000 } } ], "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": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 62029000, "ebitda": 76027000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 52500000, "long_term_debt": 402512000, "total_debt": 548238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 62029000, "ebitda": 76027000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 52500000, "long_term_debt": 402512000, "total_debt": 548238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 62029000, "ebitda": 76027000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 52500000, "long_term_debt": 402512000, "total_debt": 548238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 62029000, "ebitda": 76027000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 52500000, "long_term_debt": 402512000, "total_debt": 548238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 62029000, "ebitda": 76027000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 52500000, "long_term_debt": 402512000, "total_debt": 548238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 62029000, "ebitda": 76027000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 52500000, "long_term_debt": 402512000, "total_debt": 548238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 59025000, "ebitda": 73023000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 37500000, "long_term_debt": 402512000, "total_debt": 533238000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": -50505000, "shares_issued": 0, "net_debt_issued": 15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "ebit": 31425000, "ebitda": 45359000, "pretax_income": 24597000, "tax_provision": 13037000, "net_income": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30754000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 41643999, "capital_expenditure": 8150999, "free_cash_flow": 49794998, "dividends_paid": null, "share_repurchases": -24818000, "shares_issued": 505000, "net_debt_issued": -15625000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "ebit": 31425000, "ebitda": 45359000, "pretax_income": 24597000, "tax_provision": 13037000, "net_income": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30754000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 41643999, "capital_expenditure": 8150999, "free_cash_flow": 49794998, "dividends_paid": null, "share_repurchases": -24818000, "shares_issued": 505000, "net_debt_issued": -15625000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "ebit": 31425000, "ebitda": 45359000, "pretax_income": 24597000, "tax_provision": 13037000, "net_income": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30754000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 41643999, "capital_expenditure": 8150999, "free_cash_flow": 49794998, "dividends_paid": null, "share_repurchases": -24818000, "shares_issued": 505000, "net_debt_issued": -15625000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "ebit": 31425000, "ebitda": 45359000, "pretax_income": 24597000, "tax_provision": 13037000, "net_income": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30754000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 41643999, "capital_expenditure": 8150999, "free_cash_flow": 49794998, "dividends_paid": null, "share_repurchases": -24818000, "shares_issued": 505000, "net_debt_issued": -15625000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "ebit": 31425000, "ebitda": 45359000, "pretax_income": 24597000, "tax_provision": 13037000, "net_income": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 633049000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30754000, "goodwill_and_intangibles": 644413000 }, "cash_flow": { "operating_cash_flow": 41643999, "capital_expenditure": 8150999, "free_cash_flow": 49794998, "dividends_paid": null, "share_repurchases": -24818000, "shares_issued": 505000, "net_debt_issued": -15625000 } } ] }, "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 } }