{ "ticker": { "uuid": "8075216a-b087-412f-9460-881d3d30311b", "symbol": "NTIC", "name": "Northern Technologies", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8075216a-b087-412f-9460-881d3d30311b/", "api_url": "https://sharemaestro.com/factors/api/tickers/8075216a-b087-412f-9460-881d3d30311b/" }, "latest_snapshot": { "ticker": { "uuid": "8075216a-b087-412f-9460-881d3d30311b", "symbol": "NTIC", "name": "Northern Technologies", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8075216a-b087-412f-9460-881d3d30311b/", "api_url": "https://sharemaestro.com/factors/api/tickers/8075216a-b087-412f-9460-881d3d30311b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.29, "quality": 0.06, "momentum": 0.29, "coverage": 0.939, "confidence": 0.939, "delta": 0 }, "headline_factors": { "price": 8.04, "market_cap": 76351369.56, "pe_ratio": null, "earnings_yield": 0.0288, "ebitda_to_ev": 0.0509, "shareholder_yield": 0.0029, "roe": -0.0159, "piotroski_f_score": 4, "momentum_12_1": 0.0859, "volatility_252d": 0.2536 }, "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": null, "ev_ebitda": 19.6487, "earnings_yield": 0.0288, "fcf_yield": -0.0058, "shareholder_yield": 0.0029 }, "quality": { "roe": -0.0159, "roic": 0.0238, "gross_margin": 0.3576, "fcf_margin": -0.0057, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.077, "eps_growth_1y": null, "fcf_growth_1y": -1.0821 }, "momentum": { "price_return_12m": 0.0164, "momentum_12_1": 0.0859, "relative_strength": -0.1999 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.06, "momentum_percentile": 0.29, "growth_composite": 34, "yield_composite": 92, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8, "os": 0.07, "value": 0.3, "quality": 0.06, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.029, "shareholder_yield": 0.0029, "roe": -0.0159, "momentum_12_1": 0.0811 }, { "week_end_date": "2026-06-14", "price": 8.05, "os": 0.07, "value": 0.3, "quality": 0.06, "momentum": 0.25, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0288, "shareholder_yield": 0.0029, "roe": -0.0159, "momentum_12_1": 0.1059 }, { "week_end_date": "2026-06-21", "price": 8.04, "os": 0.07, "value": 0.3, "quality": 0.07, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0289, "shareholder_yield": 0.0029, "roe": -0.0159, "momentum_12_1": 0.0895 }, { "week_end_date": "2026-06-28", "price": 8.59, "os": 0.06, "value": 0.3, "quality": 0.06, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0273, "shareholder_yield": 0.0027, "roe": -0.0159, "momentum_12_1": 0.0229 }, { "week_end_date": "2026-07-05", "price": 8.63, "os": 0.07, "value": 0.3, "quality": 0.06, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0272, "shareholder_yield": 0.0027, "roe": -0.0159, "momentum_12_1": -0.0302 }, { "week_end_date": "2026-07-12", "price": 8.15, "os": 0.08, "value": 0.31, "quality": 0.06, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0285, "shareholder_yield": 0.0028, "roe": -0.0159, "momentum_12_1": -0.0776 }, { "week_end_date": "2026-07-19", "price": 8.09, "os": 0.07, "value": 0.3, "quality": 0.06, "momentum": 0.25, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0287, "shareholder_yield": 0.0029, "roe": -0.0159, "momentum_12_1": 0.0151 }, { "week_end_date": "2026-07-26", "price": 8.04, "os": 0.07, "value": 0.29, "quality": 0.06, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0288, "shareholder_yield": 0.0029, "roe": -0.0159, "momentum_12_1": 0.0859 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84234474, "cost_of_revenue": 52557919, "gross_profit": 31676555, "ebit": 3631322, "ebitda": 5388592, "pretax_income": 3031395, "tax_provision": 2045000, "net_income": 17619, "net_income_to_common": 17619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7250523, "total_current_assets": 44342816, "total_assets": 102745280, "short_term_debt": 12534016, "long_term_debt": 466984, "total_debt": 13149311, "total_liabilities": 26032555, "total_equity": 72148754, "shares_outstanding": 9639676, "goodwill_and_intangibles": 13610144 }, "cash_flow": { "operating_cash_flow": 2442955, "capital_expenditure": 3950323, "free_cash_flow": 6393278, "dividends_paid": 1515361, "share_repurchases": null, "shares_issued": 81496, "net_debt_issued": 5575503 } }, { "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85059517, "cost_of_revenue": 51273155, "gross_profit": 33786362, "ebit": 7987310, "ebitda": 9740374, "pretax_income": 7647181, "tax_provision": 1325797, "net_income": 5409082, "net_income_to_common": 5409082, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4952184, "total_current_assets": 41579219, "total_assets": 94676502, "short_term_debt": 7437559, "long_term_debt": null, "total_debt": 7537000, "total_liabilities": 19501181, "total_equity": 71193991, "shares_outstanding": 9833450, "goodwill_and_intangibles": 10465321 }, "cash_flow": { "operating_cash_flow": 5883193, "capital_expenditure": 3418228, "free_cash_flow": 9301421, "dividends_paid": 2642298, "share_repurchases": null, "shares_issued": 248486, "net_debt_issued": 691608 } } ], "quarterly": [ { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24215662, "cost_of_revenue": 16072498, "gross_profit": 8143164, "ebit": 579179, "ebitda": 1099832, "pretax_income": 375547, "tax_provision": 392802, "net_income": -263291, "net_income_to_common": -263291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7275981, "total_current_assets": 47774418, "total_assets": 107125003, "short_term_debt": 15205280, "long_term_debt": 389236, "total_debt": 15752633, "total_liabilities": 29843347, "total_equity": 72824860, "shares_outstanding": 9496439, "goodwill_and_intangibles": 13092786 }, "cash_flow": { "operating_cash_flow": 623208, "capital_expenditure": 46463, "free_cash_flow": 669671, "dividends_paid": 320000, "share_repurchases": null, "shares_issued": 30317, "net_debt_issued": 466622 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24215662, "cost_of_revenue": 16072498, "gross_profit": 8143164, "ebit": 579179, "ebitda": 1099832, "pretax_income": 375547, "tax_provision": 392802, "net_income": -263291, "net_income_to_common": -263291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7275981, "total_current_assets": 47774418, "total_assets": 107125003, "short_term_debt": 15205280, "long_term_debt": 389236, "total_debt": 15752633, "total_liabilities": 29843347, "total_equity": 72824860, "shares_outstanding": 9496439, "goodwill_and_intangibles": 13092786 }, "cash_flow": { "operating_cash_flow": 623208, "capital_expenditure": 46463, "free_cash_flow": 669671, "dividends_paid": 320000, "share_repurchases": null, "shares_issued": 30317, "net_debt_issued": 466622 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24215662, "cost_of_revenue": 16072498, "gross_profit": 8143164, "ebit": 579179, "ebitda": 1099832, "pretax_income": 375547, "tax_provision": 392802, "net_income": -263291, "net_income_to_common": -263291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7275981, "total_current_assets": 47774418, "total_assets": 107125003, "short_term_debt": 15205280, "long_term_debt": 389236, "total_debt": 15752633, "total_liabilities": 29843347, "total_equity": 72824860, "shares_outstanding": 9496439, "goodwill_and_intangibles": 13092786 }, "cash_flow": { "operating_cash_flow": 623208, "capital_expenditure": 46463, "free_cash_flow": 669671, "dividends_paid": 320000, "share_repurchases": null, "shares_issued": 30317, "net_debt_issued": 466622 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 94920, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 94920, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 94920, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 94920, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 94920, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 94920, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21996785, "cost_of_revenue": 14138899, "gross_profit": 7857886, "ebit": 448342, "ebitda": 931890, "pretax_income": 251691, "tax_provision": 75490, "net_income": -35323, "net_income_to_common": -35323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6469750, "total_current_assets": 45219931, "total_assets": 104897921, "short_term_debt": 14436685, "long_term_debt": 421839, "total_debt": 15079273, "total_liabilities": 27173929, "total_equity": 73285335, "shares_outstanding": 9489332, "goodwill_and_intangibles": 13181741 }, "cash_flow": { "operating_cash_flow": -1723688, "capital_expenditure": 184674, "free_cash_flow": -1539014, "dividends_paid": 1307717, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2133192 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23308881, "cost_of_revenue": 14925255, "gross_profit": 8383626, "ebit": 970874, "ebitda": 1451906, "pretax_income": 770908, "tax_provision": 265029, "net_income": 237819, "net_income_to_common": 237819, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6389809, "total_current_assets": 44624494, "total_assets": 104029392, "short_term_debt": 12308090, "long_term_debt": 445766, "total_debt": 12963945, "total_liabilities": 27352329, "total_equity": 72364798, "shares_outstanding": 9492694, "goodwill_and_intangibles": 13377302 }, "cash_flow": { "operating_cash_flow": 341908, "capital_expenditure": 821624, "free_cash_flow": 1163532, "dividends_paid": 94808, "share_repurchases": null, "shares_issued": 34931, "net_debt_issued": -203874 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23308881, "cost_of_revenue": 14925255, "gross_profit": 8383626, "ebit": 970874, "ebitda": 1451906, "pretax_income": 770908, "tax_provision": 265029, "net_income": 237819, "net_income_to_common": 237819, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6389809, "total_current_assets": 44624494, "total_assets": 104029392, "short_term_debt": 12308090, "long_term_debt": 445766, "total_debt": 12963945, "total_liabilities": 27352329, "total_equity": 72364798, "shares_outstanding": 9492694, "goodwill_and_intangibles": 13377302 }, "cash_flow": { "operating_cash_flow": 341908, "capital_expenditure": 821624, "free_cash_flow": 1163532, "dividends_paid": 94808, "share_repurchases": null, "shares_issued": 34931, "net_debt_issued": -203874 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-05-31" }, "schema": { "public_fields_only": true } }