{ "ticker": { "uuid": "7df7ec81-0e5c-43d8-81eb-0c06a2af8be7", "symbol": "VMET", "name": "Versamet Royalties Corporation Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/7df7ec81-0e5c-43d8-81eb-0c06a2af8be7/", "api_url": "https://sharemaestro.com/factors/api/tickers/7df7ec81-0e5c-43d8-81eb-0c06a2af8be7/" }, "latest_snapshot": { "ticker": { "uuid": "7df7ec81-0e5c-43d8-81eb-0c06a2af8be7", "symbol": "VMET", "name": "Versamet Royalties Corporation Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/7df7ec81-0e5c-43d8-81eb-0c06a2af8be7/", "api_url": "https://sharemaestro.com/factors/api/tickers/7df7ec81-0e5c-43d8-81eb-0c06a2af8be7/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.15, "quality": 0.69, "momentum": 0.35, "coverage": 0.909, "confidence": 0.871, "delta": 16 }, "headline_factors": { "price": 9.04, "market_cap": 981644478.64, "pe_ratio": 30.5638, "earnings_yield": 0.0399, "ebitda_to_ev": 0.0496, "shareholder_yield": 0, "roe": 0.0875, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 4.2464 }, "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": 30.5638, "ev_ebitda": 20.1454, "earnings_yield": 0.0399, "fcf_yield": 0.1483, "shareholder_yield": 0 }, "quality": { "roe": 0.0875, "roic": 0.0696, "gross_margin": 0.4755, "fcf_margin": 2.7508, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 1.8907, "eps_growth_1y": null, "fcf_growth_1y": 1.2908 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.15, "quality_percentile": 0.69, "momentum_percentile": 0.35, "growth_composite": 12, "yield_composite": 98, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.12, "os": 0.16, "value": 0.07, "quality": 0.66, "momentum": 0.49, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 40.9776, "earnings_yield": 0.0301, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 12.54, "os": 0.19, "value": 0.07, "quality": 0.66, "momentum": 0.6, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 42.3977, "earnings_yield": 0.0291, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 12.04, "os": 0.2, "value": 0.07, "quality": 0.7, "momentum": 0.58, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 40.7072, "earnings_yield": 0.0303, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 12.2, "os": 0.2, "value": 0.07, "quality": 0.7, "momentum": 0.58, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 41.2481, "earnings_yield": 0.0299, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 11.82, "os": 0.14, "value": 0.08, "quality": 0.7, "momentum": 0.37, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 39.9634, "earnings_yield": 0.0308, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 9.63, "os": 0.16, "value": 0.13, "quality": 0.67, "momentum": 0.37, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 32.559, "earnings_yield": 0.0376, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 8.76, "os": 0.33, "value": 0.16, "quality": 0.69, "momentum": 0.64, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 29.6172, "earnings_yield": 0.0412, "shareholder_yield": 0, "roe": 0.0875, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 9.04, "os": 0.17, "value": 0.15, "quality": 0.69, "momentum": 0.35, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 30.5638, "earnings_yield": 0.0399, "shareholder_yield": 0, "roe": 0.0875, "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": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 41764000, "ebitda": 47941000, "pretax_income": 29602000, "tax_provision": 9270000, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 95506104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 0, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12025000, "cost_of_revenue": 10832000, "gross_profit": 1193000, "ebit": -4333000, "ebitda": 3548000, "pretax_income": -874000, "tax_provision": null, "net_income": -2448000, "net_income_to_common": -2448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1431000, "total_current_assets": 9455000, "total_assets": 230249000, "short_term_debt": 12334000, "long_term_debt": 608000, "total_debt": 608000, "total_liabilities": 18922000, "total_equity": 211327000, "shares_outstanding": 92838088, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7397000, "capital_expenditure": 0, "free_cash_flow": 7397000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7495000, "net_debt_issued": -19000000 } } ], "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": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 2, "free_cash_flow": 13050688, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 2, "free_cash_flow": 13050688, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 2, "free_cash_flow": 13050688, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 2, "free_cash_flow": 13050688, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 2, "free_cash_flow": 13050688, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 2, "free_cash_flow": 13050688, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23636000, "cost_of_revenue": 9798369, "gross_profit": 13837632, "ebit": 10288484, "ebitda": 14238993, "pretax_income": 19256517, "tax_provision": 5690075, "net_income": 13566441, "net_income_to_common": 13566441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6149157, "total_current_assets": 30313367, "total_assets": 427209403, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45147996, "total_liabilities": 60286621, "total_equity": 366922782, "shares_outstanding": 48643903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13050686, "capital_expenditure": 0, "free_cash_flow": 13050686, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "ebit": 25072000, "ebitda": 28726000, "pretax_income": 21443000, "tax_provision": 6384000, "net_income": 15059000, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 36404230, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6593237, "capital_expenditure": 2, "free_cash_flow": 6593239, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "ebit": 25072000, "ebitda": 28726000, "pretax_income": 21443000, "tax_provision": 6384000, "net_income": 15059000, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 36404230, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6593237, "capital_expenditure": 2, "free_cash_flow": 6593239, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "ebit": 25072000, "ebitda": 28726000, "pretax_income": 21443000, "tax_provision": 6384000, "net_income": 15059000, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 36404230, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6593237, "capital_expenditure": 2, "free_cash_flow": 6593239, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "ebit": 25072000, "ebitda": 28726000, "pretax_income": 21443000, "tax_provision": 6384000, "net_income": 15059000, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 36404230, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6593237, "capital_expenditure": 2, "free_cash_flow": 6593239, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "ebit": 25072000, "ebitda": 28726000, "pretax_income": 21443000, "tax_provision": 6384000, "net_income": 15059000, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 141000000, "total_liabilities": 184050000, "total_equity": 233958000, "shares_outstanding": 36404230, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6593237, "capital_expenditure": 2, "free_cash_flow": 6593239, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } } ] }, "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": "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 } }