{ "ticker": { "uuid": "7e404f25-d9c6-4c3a-851f-322aac015bbc", "symbol": "BTMD", "name": "biote Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/7e404f25-d9c6-4c3a-851f-322aac015bbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e404f25-d9c6-4c3a-851f-322aac015bbc/" }, "latest_snapshot": { "ticker": { "uuid": "7e404f25-d9c6-4c3a-851f-322aac015bbc", "symbol": "BTMD", "name": "biote Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/7e404f25-d9c6-4c3a-851f-322aac015bbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e404f25-d9c6-4c3a-851f-322aac015bbc/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.87, "value": 0.96, "quality": 0.92, "momentum": 0.06, "coverage": 0.939, "confidence": 0.91, "delta": 2 }, "headline_factors": { "price": 2.43, "market_cap": 73705362.75, "pe_ratio": 4.7235, "earnings_yield": 0.1811, "ebitda_to_ev": 0.2016, "shareholder_yield": 0.0778, "roe": -0.2782, "piotroski_f_score": 6, "momentum_12_1": -0.4378, "volatility_252d": 0.7924 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 4.7235, "ev_ebitda": 4.9599, "earnings_yield": 0.1811, "fcf_yield": 0.2021, "shareholder_yield": 0.0778 }, "quality": { "roe": -0.2782, "roic": 0.5597, "gross_margin": 0.7012, "fcf_margin": 0.1986, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0563, "eps_growth_1y": -0.2843, "fcf_growth_1y": -0.2795 }, "momentum": { "price_return_12m": -0.3955, "momentum_12_1": -0.4378, "relative_strength": -0.5916 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.92, "momentum_percentile": 0.06, "growth_composite": 98, "yield_composite": 16, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.34, "os": 0.87, "value": 0.96, "quality": 0.93, "momentum": 0.06, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.5485, "earnings_yield": 0.1838, "shareholder_yield": 0.0808, "roe": -0.2782, "momentum_12_1": -0.4308 }, { "week_end_date": "2026-06-14", "price": 2.46, "os": 0.86, "value": 0.96, "quality": 0.92, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.7818, "earnings_yield": 0.1802, "shareholder_yield": 0.0768, "roe": -0.2782, "momentum_12_1": -0.4788 }, { "week_end_date": "2026-06-21", "price": 2.26, "os": 0.86, "value": 0.96, "quality": 0.92, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.393, "earnings_yield": 0.1863, "shareholder_yield": 0.0836, "roe": -0.2782, "momentum_12_1": -0.4975 }, { "week_end_date": "2026-06-28", "price": 1.79, "os": 0.86, "value": 0.96, "quality": 0.92, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 3.4794, "earnings_yield": 0.2023, "shareholder_yield": 0.1056, "roe": -0.2782, "momentum_12_1": -0.5238 }, { "week_end_date": "2026-07-05", "price": 2.17, "os": 0.86, "value": 0.96, "quality": 0.92, "momentum": 0.04, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 4.2181, "earnings_yield": 0.1892, "shareholder_yield": 0.0871, "roe": -0.2782, "momentum_12_1": -0.4455 }, { "week_end_date": "2026-07-12", "price": 2.33, "os": 0.89, "value": 0.96, "quality": 0.93, "momentum": 0.12, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 4.5291, "earnings_yield": 0.1841, "shareholder_yield": 0.0811, "roe": -0.2782, "momentum_12_1": -0.3971 }, { "week_end_date": "2026-07-19", "price": 2.43, "os": 0.87, "value": 0.96, "quality": 0.92, "momentum": 0.06, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 4.7235, "earnings_yield": 0.1811, "shareholder_yield": 0.0778, "roe": -0.2782, "momentum_12_1": -0.4378 } ], "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": 192219000, "cost_of_revenue": 54858000, "gross_profit": 137361000, "ebit": 48545000, "ebitda": 52215000, "pretax_income": 37584000, "tax_provision": 5987000, "net_income": 27045000, "net_income_to_common": 27045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 36666766, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 35194000, "capital_expenditure": 5015000, "free_cash_flow": 40209000, "dividends_paid": 1727000, "share_repurchases": -3365000, "shares_issued": 142000, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 192219000, "cost_of_revenue": 54858000, "gross_profit": 137361000, "ebit": 48545000, "ebitda": 52215000, "pretax_income": 37584000, "tax_provision": 5987000, "net_income": 27045000, "net_income_to_common": 27045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 36666766, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 35194000, "capital_expenditure": 5015000, "free_cash_flow": 40209000, "dividends_paid": 1727000, "share_repurchases": -3365000, "shares_issued": 142000, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 192219000, "cost_of_revenue": 54858000, "gross_profit": 137361000, "ebit": 48545000, "ebitda": 52215000, "pretax_income": 37584000, "tax_provision": 5987000, "net_income": 27045000, "net_income_to_common": 27045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 36666766, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 35194000, "capital_expenditure": 5015000, "free_cash_flow": 40209000, "dividends_paid": 1727000, "share_repurchases": -3365000, "shares_issued": 142000, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 192219000, "cost_of_revenue": 54858000, "gross_profit": 137361000, "ebit": 48545000, "ebitda": 52215000, "pretax_income": 37584000, "tax_provision": 5987000, "net_income": 27045000, "net_income_to_common": 27045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 36666766, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 35194000, "capital_expenditure": 5015000, "free_cash_flow": 40209000, "dividends_paid": 1727000, "share_repurchases": -3365000, "shares_issued": 142000, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 192219000, "cost_of_revenue": 58128000, "gross_profit": 134091000, "ebit": 49445000, "ebitda": 53115000, "pretax_income": 37584000, "tax_provision": 5987000, "net_income": 27045000, "net_income_to_common": 27045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 36666766, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 35194000, "capital_expenditure": 5015000, "free_cash_flow": 40209000, "dividends_paid": 1727000, "share_repurchases": -3365000, "shares_issued": 142000, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 192219000, "cost_of_revenue": 58128000, "gross_profit": 134091000, "ebit": 39123000, "ebitda": 42793000, "pretax_income": 37584000, "tax_provision": 5987000, "net_income": 27045000, "net_income_to_common": 27045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 36666766, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 35194000, "capital_expenditure": 5015000, "free_cash_flow": 40209000, "dividends_paid": 1727000, "share_repurchases": -3365000, "shares_issued": 142000, "net_debt_issued": -1250000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197191000, "cost_of_revenue": 58130000, "gross_profit": 139061000, "ebit": 12017000, "ebitda": 15591000, "pretax_income": 1016000, "tax_provision": 970000, "net_income": 3157000, "net_income_to_common": 3157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39342000, "total_current_assets": 68127000, "total_assets": 122370000, "short_term_debt": 6773000, "long_term_debt": 101199000, "total_debt": 110862000, "total_liabilities": 224570000, "total_equity": -105928000, "shares_outstanding": 34270809, "goodwill_and_intangibles": 15210000 }, "cash_flow": { "operating_cash_flow": 45243000, "capital_expenditure": 6430000, "free_cash_flow": 51673000, "dividends_paid": 4744000, "share_repurchases": -5599000, "shares_issued": 282000, "net_debt_issued": -6250000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197191000, "cost_of_revenue": 58130000, "gross_profit": 139061000, "ebit": 12017000, "ebitda": 15591000, "pretax_income": 1016000, "tax_provision": 970000, "net_income": 3157000, "net_income_to_common": 3157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39342000, "total_current_assets": 68127000, "total_assets": 122370000, "short_term_debt": 6773000, "long_term_debt": 101199000, "total_debt": 110862000, "total_liabilities": 224570000, "total_equity": -105928000, "shares_outstanding": 34270809, "goodwill_and_intangibles": 15210000 }, "cash_flow": { "operating_cash_flow": 45243000, "capital_expenditure": 6430000, "free_cash_flow": 51673000, "dividends_paid": 4744000, "share_repurchases": -5599000, "shares_issued": 282000, "net_debt_issued": -6250000 } } ], "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": 44935000, "cost_of_revenue": 13982000, "gross_profit": 30953000, "ebit": 5310000, "ebitda": 6290000, "pretax_income": 3338000, "tax_provision": 662000, "net_income": 2277000, "net_income_to_common": 2277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5320000, "total_current_assets": 36356000, "total_assets": 89032000, "short_term_debt": 6860000, "long_term_debt": 99425000, "total_debt": 108422000, "total_liabilities": 136987000, "total_equity": -56091000, "shares_outstanding": 35995490, "goodwill_and_intangibles": 14864000 }, "cash_flow": { "operating_cash_flow": 3902000, "capital_expenditure": 1168000, "free_cash_flow": 5070000, "dividends_paid": 405000, "share_repurchases": -1071000, "shares_issued": null, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44935000, "cost_of_revenue": 13982000, "gross_profit": 30953000, "ebit": 5310000, "ebitda": 6290000, "pretax_income": 3338000, "tax_provision": 662000, "net_income": 2277000, "net_income_to_common": 2277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5320000, "total_current_assets": 36356000, "total_assets": 89032000, "short_term_debt": 6860000, "long_term_debt": 99425000, "total_debt": 108422000, "total_liabilities": 136987000, "total_equity": -56091000, "shares_outstanding": 35995490, "goodwill_and_intangibles": 14864000 }, "cash_flow": { "operating_cash_flow": 3902000, "capital_expenditure": 1168000, "free_cash_flow": 5070000, "dividends_paid": 405000, "share_repurchases": -1071000, "shares_issued": null, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44935000, "cost_of_revenue": 13982000, "gross_profit": 30953000, "ebit": 5310000, "ebitda": 6290000, "pretax_income": 3338000, "tax_provision": 662000, "net_income": 2277000, "net_income_to_common": 2277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5320000, "total_current_assets": 36356000, "total_assets": 89032000, "short_term_debt": 6860000, "long_term_debt": 99425000, "total_debt": 108422000, "total_liabilities": 136987000, "total_equity": -56091000, "shares_outstanding": 35995490, "goodwill_and_intangibles": 14864000 }, "cash_flow": { "operating_cash_flow": 3902000, "capital_expenditure": 1168000, "free_cash_flow": 5070000, "dividends_paid": 405000, "share_repurchases": -1071000, "shares_issued": null, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44935000, "cost_of_revenue": 13982000, "gross_profit": 30953000, "ebit": 5310000, "ebitda": 6290000, "pretax_income": 3338000, "tax_provision": 662000, "net_income": 2277000, "net_income_to_common": 2277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5320000, "total_current_assets": 36356000, "total_assets": 89032000, "short_term_debt": 6860000, "long_term_debt": 99425000, "total_debt": 108422000, "total_liabilities": 136987000, "total_equity": -56091000, "shares_outstanding": 35995490, "goodwill_and_intangibles": 14864000 }, "cash_flow": { "operating_cash_flow": 3902000, "capital_expenditure": 1168000, "free_cash_flow": 5070000, "dividends_paid": 405000, "share_repurchases": -1071000, "shares_issued": null, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44935000, "cost_of_revenue": 14762000, "gross_profit": 30173000, "ebit": 5310000, "ebitda": 6290000, "pretax_income": 3338000, "tax_provision": 662000, "net_income": 2277000, "net_income_to_common": 2277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5320000, "total_current_assets": 36356000, "total_assets": 89032000, "short_term_debt": 6860000, "long_term_debt": 99425000, "total_debt": 108422000, "total_liabilities": 136987000, "total_equity": -56091000, "shares_outstanding": 35995490, "goodwill_and_intangibles": 14864000 }, "cash_flow": { "operating_cash_flow": 3902000, "capital_expenditure": 1168000, "free_cash_flow": 5070000, "dividends_paid": 405000, "share_repurchases": -1071000, "shares_issued": null, "net_debt_issued": -1563000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44935000, "cost_of_revenue": 14762000, "gross_profit": 30173000, "ebit": 4505000, "ebitda": 5485000, "pretax_income": 3338000, "tax_provision": 662000, "net_income": 2277000, "net_income_to_common": 2277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5320000, "total_current_assets": 36356000, "total_assets": 89032000, "short_term_debt": 6860000, "long_term_debt": 99425000, "total_debt": 108422000, "total_liabilities": 136987000, "total_equity": -56091000, "shares_outstanding": 35995490, "goodwill_and_intangibles": 14864000 }, "cash_flow": { "operating_cash_flow": 3902000, "capital_expenditure": 362000, "free_cash_flow": 4264000, "dividends_paid": 405000, "share_repurchases": -1071000, "shares_issued": null, "net_debt_issued": -1563000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46408000, "cost_of_revenue": 14835000, "gross_profit": 31573000, "ebit": 8074000, "ebitda": 9025000, "pretax_income": 5603000, "tax_provision": 2986000, "net_income": 1954000, "net_income_to_common": 1954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 30826891, "goodwill_and_intangibles": 14624000 }, "cash_flow": { "operating_cash_flow": 7569000, "capital_expenditure": 1077000, "free_cash_flow": 8646000, "dividends_paid": 138000, "share_repurchases": 0, "shares_issued": 70000, "net_debt_issued": 3437000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46408000, "cost_of_revenue": 14835000, "gross_profit": 31573000, "ebit": 8074000, "ebitda": 9025000, "pretax_income": 5603000, "tax_provision": 2986000, "net_income": 1954000, "net_income_to_common": 1954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 30826891, "goodwill_and_intangibles": 14624000 }, "cash_flow": { "operating_cash_flow": 7569000, "capital_expenditure": 1077000, "free_cash_flow": 8646000, "dividends_paid": 138000, "share_repurchases": 0, "shares_issued": 70000, "net_debt_issued": 3437000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46408000, "cost_of_revenue": 14835000, "gross_profit": 31573000, "ebit": 8074000, "ebitda": 9025000, "pretax_income": 5603000, "tax_provision": 2986000, "net_income": 1954000, "net_income_to_common": 1954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 30826891, "goodwill_and_intangibles": 14624000 }, "cash_flow": { "operating_cash_flow": 7569000, "capital_expenditure": 1077000, "free_cash_flow": 8646000, "dividends_paid": 138000, "share_repurchases": 0, "shares_issued": 70000, "net_debt_issued": 3437000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46408000, "cost_of_revenue": 14835000, "gross_profit": 31573000, "ebit": 8074000, "ebitda": 9025000, "pretax_income": 5603000, "tax_provision": 2986000, "net_income": 1954000, "net_income_to_common": 1954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 30826891, "goodwill_and_intangibles": 14624000 }, "cash_flow": { "operating_cash_flow": 7569000, "capital_expenditure": 1077000, "free_cash_flow": 8646000, "dividends_paid": 138000, "share_repurchases": 0, "shares_issued": 70000, "net_debt_issued": 3437000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46408000, "cost_of_revenue": 15586000, "gross_profit": 30822000, "ebit": 8074000, "ebitda": 9025000, "pretax_income": 5603000, "tax_provision": 2986000, "net_income": 1954000, "net_income_to_common": 1954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 7434000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 30826891, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 7569000, "capital_expenditure": 1077000, "free_cash_flow": 8646000, "dividends_paid": 138000, "share_repurchases": 0, "shares_issued": 70000, "net_debt_issued": 3437000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46408000, "cost_of_revenue": 15586000, "gross_profit": 30822000, "ebit": 7216000, "ebitda": 8167000, "pretax_income": 5603000, "tax_provision": 2986000, "net_income": 1954000, "net_income_to_common": 1954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24123000, "total_current_assets": 54670000, "total_assets": 107613000, "short_term_debt": 6842000, "long_term_debt": 100782000, "total_debt": 109922000, "total_liabilities": 158010000, "total_equity": -58539000, "shares_outstanding": 30826891, "goodwill_and_intangibles": 10099000 }, "cash_flow": { "operating_cash_flow": 7569000, "capital_expenditure": 1077000, "free_cash_flow": 8646000, "dividends_paid": 138000, "share_repurchases": 0, "shares_issued": 70000, "net_debt_issued": 3437000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "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 } }