{ "ticker": { "uuid": "7c62f779-873d-4e64-a2dd-dd40bc4d1f3a", "symbol": "CBK", "name": "Commercial Bancgroup, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/7c62f779-873d-4e64-a2dd-dd40bc4d1f3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c62f779-873d-4e64-a2dd-dd40bc4d1f3a/" }, "latest_snapshot": { "ticker": { "uuid": "7c62f779-873d-4e64-a2dd-dd40bc4d1f3a", "symbol": "CBK", "name": "Commercial Bancgroup, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/7c62f779-873d-4e64-a2dd-dd40bc4d1f3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c62f779-873d-4e64-a2dd-dd40bc4d1f3a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.84, "value": 0.78, "quality": 0.83, "momentum": 0.36, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 33.11, "market_cap": 453649016.59, "pe_ratio": 11.9971, "earnings_yield": 0.088, "ebitda_to_ev": 0.0944, "shareholder_yield": -0.0598, "roe": 0.1288, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.2153 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 11.9971, "ev_ebitda": 10.5975, "earnings_yield": 0.088, "fcf_yield": 0.073, "shareholder_yield": -0.0598 }, "quality": { "roe": 0.1288, "roic": 0.097, "gross_margin": 0.698, "fcf_margin": 0.3109, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0358, "eps_growth_1y": 0.1997, "fcf_growth_1y": -0.016 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.78, "quality_percentile": 0.83, "momentum_percentile": 0.36, "growth_composite": 76, "yield_composite": 99, "overall_composite": 16, "os_score": 0.84, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.64, "os": 0.85, "value": 0.81, "quality": 0.79, "momentum": 0.44, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.7411, "earnings_yield": 0.0963, "shareholder_yield": -0.0701, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 30.68, "os": 0.87, "value": 0.82, "quality": 0.83, "momentum": 0.44, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.1167, "earnings_yield": 0.0937, "shareholder_yield": -0.0678, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 31.36, "os": 0.88, "value": 0.79, "quality": 0.81, "momentum": 0.57, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.363, "earnings_yield": 0.092, "shareholder_yield": -0.0631, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 32.88, "os": 0.88, "value": 0.78, "quality": 0.82, "momentum": 0.57, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.9138, "earnings_yield": 0.0885, "shareholder_yield": -0.0602, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 33.4, "os": 0.83, "value": 0.77, "quality": 0.82, "momentum": 0.36, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 12.1022, "earnings_yield": 0.0874, "shareholder_yield": -0.0593, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 33.06, "os": 0.84, "value": 0.78, "quality": 0.82, "momentum": 0.38, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 11.979, "earnings_yield": 0.0881, "shareholder_yield": -0.0599, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 34.04, "os": 0.83, "value": 0.76, "quality": 0.83, "momentum": 0.35, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 12.3341, "earnings_yield": 0.086, "shareholder_yield": -0.0581, "roe": 0.1288, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 33.11, "os": 0.84, "value": 0.78, "quality": 0.83, "momentum": 0.36, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 11.9971, "earnings_yield": 0.088, "shareholder_yield": -0.0598, "roe": 0.1288, "momentum_12_1": null } ], "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": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131534247, "cost_of_revenue": 41324000, "gross_profit": 90210000, "ebit": 47417377, "ebitda": 49555075, "pretax_income": 47417377, "tax_provision": 10221179, "net_income": 37196198, "net_income_to_common": 37196198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 37094507, "capital_expenditure": 1865127, "free_cash_flow": 38959634, "dividends_paid": 2002079, "share_repurchases": -980800, "shares_issued": 29860751, "net_debt_issued": 57674443 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133331396, "cost_of_revenue": 47458022, "gross_profit": 85873374, "ebit": 40571978, "ebitda": 45165752, "pretax_income": 40571978, "tax_provision": 8886195, "net_income": 31409926, "net_income_to_common": 31409926, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134455154, "total_current_assets": 241467314, "total_assets": 2301211138, "short_term_debt": 3391566, "long_term_debt": 105772642, "total_debt": 109164208, "total_liabilities": 2080955355, "total_equity": 220255783, "shares_outstanding": 12366113, "goodwill_and_intangibles": 13943629 }, "cash_flow": { "operating_cash_flow": 38675935, "capital_expenditure": 3041086, "free_cash_flow": 41717021, "dividends_paid": 2002669, "share_repurchases": -1829803, "shares_issued": 0, "net_debt_issued": -40689866 } } ], "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": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30847897, "cost_of_revenue": 9107471, "gross_profit": 21740426, "ebit": 11860447, "ebitda": 12418265, "pretax_income": 11860447, "tax_provision": 2326009, "net_income": 9534438, "net_income_to_common": 9534438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21877990, "total_current_assets": 29515817, "total_assets": 2328788877, "short_term_debt": 62677886, "long_term_debt": 100920572, "total_debt": 118248368, "total_liabilities": 2035271134, "total_equity": 293517743, "shares_outstanding": 13712162, "goodwill_and_intangibles": 12391893 }, "cash_flow": { "operating_cash_flow": 13352203, "capital_expenditure": 237353, "free_cash_flow": 13589556, "dividends_paid": 1369799, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -49193586 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32624000, "cost_of_revenue": 9298000, "gross_profit": 23326000, "ebit": 12705000, "ebitda": 14938464, "pretax_income": 12705000, "tax_provision": 2792000, "net_income": 9913000, "net_income_to_common": 9913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 9101252, "capital_expenditure": 327022, "free_cash_flow": 9428274, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 29860751, "net_debt_issued": 4078781 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32624000, "cost_of_revenue": 9298000, "gross_profit": 23326000, "ebit": 12705000, "ebitda": 14938464, "pretax_income": 12705000, "tax_provision": 2792000, "net_income": 9913000, "net_income_to_common": 9913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 9101252, "capital_expenditure": 327022, "free_cash_flow": 9428274, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 29860751, "net_debt_issued": 4078781 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32624000, "cost_of_revenue": 9298000, "gross_profit": 23326000, "ebit": 12705000, "ebitda": 14938464, "pretax_income": 12705000, "tax_provision": 2792000, "net_income": 9913000, "net_income_to_common": 9913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 9101252, "capital_expenditure": 327022, "free_cash_flow": 9428274, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 29860751, "net_debt_issued": 4078781 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32624000, "cost_of_revenue": 9298000, "gross_profit": 23326000, "ebit": 12705000, "ebitda": 14938464, "pretax_income": 12705000, "tax_provision": 2792000, "net_income": 9913000, "net_income_to_common": 9913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 9101252, "capital_expenditure": 327022, "free_cash_flow": 9428274, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 29860751, "net_debt_issued": 4078781 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32624000, "cost_of_revenue": 9298000, "gross_profit": 23326000, "ebit": 12705000, "ebitda": 14938464, "pretax_income": 12705000, "tax_provision": 2792000, "net_income": 9913000, "net_income_to_common": 9913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118990185, "total_current_assets": 144571000, "total_assets": 2291112000, "short_term_debt": 88251000, "long_term_debt": 148010465, "total_debt": 166838000, "total_liabilities": 2006022000, "total_equity": 285090000, "shares_outstanding": 13835816, "goodwill_and_intangibles": 21277852 }, "cash_flow": { "operating_cash_flow": 9101252, "capital_expenditure": 327022, "free_cash_flow": 9428274, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 29860751, "net_debt_issued": 4078781 } } ] }, "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": "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }