{ "ticker": { "uuid": "7c3df336-47bc-4ae0-baa5-fb7fbd9e5b7e", "symbol": "RILY", "name": "BRC Group Holdings, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/7c3df336-47bc-4ae0-baa5-fb7fbd9e5b7e/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c3df336-47bc-4ae0-baa5-fb7fbd9e5b7e/" }, "latest_snapshot": { "ticker": { "uuid": "7c3df336-47bc-4ae0-baa5-fb7fbd9e5b7e", "symbol": "RILY", "name": "BRC Group Holdings, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/7c3df336-47bc-4ae0-baa5-fb7fbd9e5b7e/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c3df336-47bc-4ae0-baa5-fb7fbd9e5b7e/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.97, "value": 0.95, "quality": 0.88, "momentum": 0.76, "coverage": 0.939, "confidence": 0.91, "delta": 2 }, "headline_factors": { "price": 6.83, "market_cap": 274529773.68, "pe_ratio": 0.7308, "earnings_yield": 0.1577, "ebitda_to_ev": 0.1814, "shareholder_yield": 0.1522, "roe": 4.8587, "piotroski_f_score": 5, "momentum_12_1": 0.4255, "volatility_252d": 0.9447 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 0.7308, "ev_ebitda": 5.5124, "earnings_yield": 0.1577, "fcf_yield": 0.1517, "shareholder_yield": 0.1522 }, "quality": { "roe": 4.8587, "roic": 0.1727, "gross_margin": 0.7214, "fcf_margin": 0.1807, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.3148, "eps_growth_1y": null, "fcf_growth_1y": 0.3855 }, "momentum": { "price_return_12m": 0.296, "momentum_12_1": 0.4255, "relative_strength": 0.0999 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.88, "momentum_percentile": 0.76, "growth_composite": 21, "yield_composite": 1, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.47, "os": 0.99, "value": 0.94, "quality": 0.85, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.8371, "earnings_yield": 0.1537, "shareholder_yield": 0.1329, "roe": 4.8587, "momentum_12_1": 1.7312 }, { "week_end_date": "2026-06-14", "price": 8.72, "os": 0.99, "value": 0.94, "quality": 0.86, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.933, "earnings_yield": 0.1501, "shareholder_yield": 0.1192, "roe": 4.8587, "momentum_12_1": 2.0751 }, { "week_end_date": "2026-06-21", "price": 9, "os": 0.99, "value": 0.94, "quality": 0.85, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.9629, "earnings_yield": 0.1491, "shareholder_yield": 0.1155, "roe": 4.8587, "momentum_12_1": 2.6451 }, { "week_end_date": "2026-06-28", "price": 7.55, "os": 0.98, "value": 0.94, "quality": 0.88, "momentum": 0.89, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.8078, "earnings_yield": 0.1548, "shareholder_yield": 0.1377, "roe": 4.8587, "momentum_12_1": 2.1843 }, { "week_end_date": "2026-07-05", "price": 7.98, "os": 0.99, "value": 0.94, "quality": 0.87, "momentum": 0.95, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 0.8538, "earnings_yield": 0.153, "shareholder_yield": 0.1303, "roe": 4.8587, "momentum_12_1": 1.5823 }, { "week_end_date": "2026-07-12", "price": 7.18, "os": 0.99, "value": 0.95, "quality": 0.88, "momentum": 0.92, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 0.7682, "earnings_yield": 0.1563, "shareholder_yield": 0.1448, "roe": 4.8587, "momentum_12_1": 1.0279 }, { "week_end_date": "2026-07-19", "price": 6.83, "os": 0.97, "value": 0.95, "quality": 0.88, "momentum": 0.76, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 0.7308, "earnings_yield": 0.1577, "shareholder_yield": 0.1522, "roe": 4.8587, "momentum_12_1": 0.4255 } ], "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": 1030765000, "cost_of_revenue": 360923000, "gross_profit": 669842000, "ebit": 322295000, "ebitda": 357469000, "pretax_income": 229559000, "tax_provision": -9885000, "net_income": 307415000, "net_income_to_common": 307415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": -59711000, "capital_expenditure": 11317000, "free_cash_flow": -48394000, "dividends_paid": 41791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -260369000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1030765000, "cost_of_revenue": 360923000, "gross_profit": 669842000, "ebit": 322295000, "ebitda": 357469000, "pretax_income": 229559000, "tax_provision": -9885000, "net_income": 307415000, "net_income_to_common": 307415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": -59711000, "capital_expenditure": 11317000, "free_cash_flow": -48394000, "dividends_paid": 41791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -260369000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1030765000, "cost_of_revenue": 360923000, "gross_profit": 669842000, "ebit": 322295000, "ebitda": 357469000, "pretax_income": 229559000, "tax_provision": -9885000, "net_income": 307415000, "net_income_to_common": 307415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": -59711000, "capital_expenditure": 11317000, "free_cash_flow": -48394000, "dividends_paid": 41791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -260369000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1030765000, "cost_of_revenue": 360923000, "gross_profit": 669842000, "ebit": 322295000, "ebitda": 357469000, "pretax_income": 229559000, "tax_provision": -9885000, "net_income": 307415000, "net_income_to_common": 307415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": -59711000, "capital_expenditure": 11317000, "free_cash_flow": -48394000, "dividends_paid": 41791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -260369000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1030765000, "cost_of_revenue": 360923000, "gross_profit": 669842000, "ebit": 322295000, "ebitda": 357469000, "pretax_income": 229559000, "tax_provision": -9885000, "net_income": 307415000, "net_income_to_common": 307415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": -59711000, "capital_expenditure": 11317000, "free_cash_flow": -48394000, "dividends_paid": 41791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -260369000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1030765000, "cost_of_revenue": 360923000, "gross_profit": 669842000, "ebit": 322295000, "ebitda": 357469000, "pretax_income": 229559000, "tax_provision": -9885000, "net_income": 307415000, "net_income_to_common": 307415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": -59711000, "capital_expenditure": 11317000, "free_cash_flow": -48394000, "dividends_paid": 41791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -260369000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 579373000, "cost_of_revenue": 447663000, "gross_profit": 131710000, "ebit": -623453000, "ebitda": -578141000, "pretax_income": -878729000, "tax_provision": 22125000, "net_income": -764274000, "net_income_to_common": -764274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255352000, "total_current_assets": 699897000, "total_assets": 1783263000, "short_term_debt": 5675000, "long_term_debt": 1764011000, "total_debt": 1874995000, "total_liabilities": 2239279000, "total_equity": -456016000, "shares_outstanding": 30336000, "goodwill_and_intangibles": 570021000 }, "cash_flow": { "operating_cash_flow": 263551000, "capital_expenditure": 7952000, "free_cash_flow": 271503000, "dividends_paid": 41791000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -604386000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 579373000, "cost_of_revenue": 447663000, "gross_profit": 131710000, "ebit": -623453000, "ebitda": -578141000, "pretax_income": -878729000, "tax_provision": 22125000, "net_income": -764274000, "net_income_to_common": -764274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255352000, "total_current_assets": 699897000, "total_assets": 1783263000, "short_term_debt": 5675000, "long_term_debt": 1764011000, "total_debt": 1874995000, "total_liabilities": 2239279000, "total_equity": -456016000, "shares_outstanding": 30336000, "goodwill_and_intangibles": 570021000 }, "cash_flow": { "operating_cash_flow": 263551000, "capital_expenditure": 7952000, "free_cash_flow": 271503000, "dividends_paid": 41791000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -604386000 } } ], "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": 450615000, "cost_of_revenue": 79962000, "gross_profit": 370653000, "ebit": 258844000, "ebitda": 266433000, "pretax_income": 239050000, "tax_provision": 16891000, "net_income": 213273000, "net_income_to_common": 213273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175823000, "total_current_assets": 424017000, "total_assets": 1854213000, "short_term_debt": 10708000, "long_term_debt": 1290842000, "total_debt": 1343302000, "total_liabilities": 1717881000, "total_equity": 77321000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 504725000 }, "cash_flow": { "operating_cash_flow": 224054000, "capital_expenditure": 987000, "free_cash_flow": 225041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -94856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450615000, "cost_of_revenue": 79962000, "gross_profit": 370653000, "ebit": 258844000, "ebitda": 266433000, "pretax_income": 239050000, "tax_provision": 16891000, "net_income": 213273000, "net_income_to_common": 213273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175823000, "total_current_assets": 424017000, "total_assets": 1854213000, "short_term_debt": 10708000, "long_term_debt": 1290842000, "total_debt": 1343302000, "total_liabilities": 1717881000, "total_equity": 77321000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 504725000 }, "cash_flow": { "operating_cash_flow": 224054000, "capital_expenditure": 987000, "free_cash_flow": 225041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -94856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450615000, "cost_of_revenue": 79962000, "gross_profit": 370653000, "ebit": 258844000, "ebitda": 266433000, "pretax_income": 239050000, "tax_provision": 16891000, "net_income": 213273000, "net_income_to_common": 213273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175823000, "total_current_assets": 424017000, "total_assets": 1854213000, "short_term_debt": 10708000, "long_term_debt": 1290842000, "total_debt": 1343302000, "total_liabilities": 1717881000, "total_equity": 77321000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 504725000 }, "cash_flow": { "operating_cash_flow": 224054000, "capital_expenditure": 987000, "free_cash_flow": 225041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -94856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450615000, "cost_of_revenue": 79962000, "gross_profit": 370653000, "ebit": 258844000, "ebitda": 266433000, "pretax_income": 239050000, "tax_provision": 16891000, "net_income": 213273000, "net_income_to_common": 213273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175823000, "total_current_assets": 424017000, "total_assets": 1854213000, "short_term_debt": 10708000, "long_term_debt": 1290842000, "total_debt": 1343302000, "total_liabilities": 1717881000, "total_equity": 77321000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 504725000 }, "cash_flow": { "operating_cash_flow": 224054000, "capital_expenditure": 987000, "free_cash_flow": 225041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -94856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450615000, "cost_of_revenue": 79962000, "gross_profit": 370653000, "ebit": 258844000, "ebitda": 266433000, "pretax_income": 239050000, "tax_provision": 16891000, "net_income": 213273000, "net_income_to_common": 213273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175823000, "total_current_assets": 424017000, "total_assets": 1854213000, "short_term_debt": 10708000, "long_term_debt": 1290842000, "total_debt": 1343302000, "total_liabilities": 1717881000, "total_equity": 77321000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 504725000 }, "cash_flow": { "operating_cash_flow": 224054000, "capital_expenditure": 987000, "free_cash_flow": 225041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -94856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450615000, "cost_of_revenue": 79962000, "gross_profit": 370653000, "ebit": 258844000, "ebitda": 266433000, "pretax_income": 239050000, "tax_provision": 16891000, "net_income": 213273000, "net_income_to_common": 213273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175823000, "total_current_assets": 424017000, "total_assets": 1854213000, "short_term_debt": 10708000, "long_term_debt": 1290842000, "total_debt": 1343302000, "total_liabilities": 1717881000, "total_equity": 77321000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 504725000 }, "cash_flow": { "operating_cash_flow": 224054000, "capital_expenditure": 987000, "free_cash_flow": 225041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -94856000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307060000, "cost_of_revenue": 87624000, "gross_profit": 219436000, "ebit": 99272000, "ebitda": 107214000, "pretax_income": 79221000, "tax_provision": -11079000, "net_income": 86836000, "net_income_to_common": 86836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": 26221000, "capital_expenditure": 1034000, "free_cash_flow": 27255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17615000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307060000, "cost_of_revenue": 87624000, "gross_profit": 219436000, "ebit": 99272000, "ebitda": 107214000, "pretax_income": 79221000, "tax_provision": -11079000, "net_income": 86836000, "net_income_to_common": 86836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": 26221000, "capital_expenditure": 1034000, "free_cash_flow": 27255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17615000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307060000, "cost_of_revenue": 87624000, "gross_profit": 219436000, "ebit": 99272000, "ebitda": 107214000, "pretax_income": 79221000, "tax_provision": -11079000, "net_income": 86836000, "net_income_to_common": 86836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": 26221000, "capital_expenditure": 1034000, "free_cash_flow": 27255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17615000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307060000, "cost_of_revenue": 87624000, "gross_profit": 219436000, "ebit": 99272000, "ebitda": 107214000, "pretax_income": 79221000, "tax_provision": -11079000, "net_income": 86836000, "net_income_to_common": 86836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": 26221000, "capital_expenditure": 1034000, "free_cash_flow": 27255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17615000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307060000, "cost_of_revenue": 87624000, "gross_profit": 219436000, "ebit": 99272000, "ebitda": 107214000, "pretax_income": 79221000, "tax_provision": -11079000, "net_income": 86836000, "net_income_to_common": 86836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": 26221000, "capital_expenditure": 1034000, "free_cash_flow": 27255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17615000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 307060000, "cost_of_revenue": 87624000, "gross_profit": 219436000, "ebit": 99272000, "ebitda": 107214000, "pretax_income": 79221000, "tax_provision": -11079000, "net_income": 86836000, "net_income_to_common": 86836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226601000, "total_current_assets": 282074000, "total_assets": 1706592000, "short_term_debt": 6638000, "long_term_debt": 1421095000, "total_debt": 1468635000, "total_liabilities": 1826854000, "total_equity": -171533000, "shares_outstanding": 30555258, "goodwill_and_intangibles": 510977000 }, "cash_flow": { "operating_cash_flow": 26221000, "capital_expenditure": 1034000, "free_cash_flow": 27255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17615000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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": 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 } }