{ "ticker": { "uuid": "900963eb-6017-496e-a952-099338a41e0e", "symbol": "SHLS", "name": "Shoals Technologies Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/900963eb-6017-496e-a952-099338a41e0e/", "api_url": "https://sharemaestro.com/factors/api/tickers/900963eb-6017-496e-a952-099338a41e0e/" }, "latest_snapshot": { "ticker": { "uuid": "900963eb-6017-496e-a952-099338a41e0e", "symbol": "SHLS", "name": "Shoals Technologies Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/900963eb-6017-496e-a952-099338a41e0e/", "api_url": "https://sharemaestro.com/factors/api/tickers/900963eb-6017-496e-a952-099338a41e0e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.13, "value": 0.09, "quality": 0.17, "momentum": 0.87, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 9.39, "market_cap": 1575377361.63, "pe_ratio": 46.9435, "earnings_yield": 0.0315, "ebitda_to_ev": 0.0388, "shareholder_yield": 0, "roe": 0.0558, "piotroski_f_score": 6, "momentum_12_1": 0.5411, "volatility_252d": 0.7671 }, "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": 46.9435, "ev_ebitda": 25.79, "earnings_yield": 0.0315, "fcf_yield": -0.0014, "shareholder_yield": 0 }, "quality": { "roe": 0.0558, "roic": 0.0502, "gross_margin": 0.335, "fcf_margin": -0.0046, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.3775, "eps_growth_1y": 0.493, "fcf_growth_1y": -1.0266 }, "momentum": { "price_return_12m": 0.6079, "momentum_12_1": 0.5411, "relative_strength": 0.3916 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.17, "momentum_percentile": 0.87, "growth_composite": 16, "yield_composite": 84, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.81, "os": 0.14, "value": 0.08, "quality": 0.16, "momentum": 0.91, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 54.0425, "earnings_yield": 0.0278, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.7132 }, { "week_end_date": "2026-06-14", "price": 10.43, "os": 0.13, "value": 0.08, "quality": 0.18, "momentum": 0.86, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 52.1428, "earnings_yield": 0.0287, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 1.0215 }, { "week_end_date": "2026-06-21", "price": 10.42, "os": 0.13, "value": 0.08, "quality": 0.16, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 52.0928, "earnings_yield": 0.0288, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.99 }, { "week_end_date": "2026-06-28", "price": 9, "os": 0.16, "value": 0.12, "quality": 0.19, "momentum": 0.86, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 44.9938, "earnings_yield": 0.0327, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 1.6321 }, { "week_end_date": "2026-07-05", "price": 9.95, "os": 0.14, "value": 0.09, "quality": 0.17, "momentum": 0.89, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 49.7431, "earnings_yield": 0.03, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.8077 }, { "week_end_date": "2026-07-12", "price": 10.02, "os": 0.15, "value": 0.09, "quality": 0.17, "momentum": 0.92, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 50.0931, "earnings_yield": 0.0298, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.7829 }, { "week_end_date": "2026-07-19", "price": 10.3, "os": 0.14, "value": 0.08, "quality": 0.16, "momentum": 0.92, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 51.4929, "earnings_yield": 0.0291, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.8877 }, { "week_end_date": "2026-07-26", "price": 9.39, "os": 0.13, "value": 0.09, "quality": 0.17, "momentum": 0.87, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 46.9435, "earnings_yield": 0.0315, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.5411 } ], "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": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399208000, "cost_of_revenue": 257191000, "gross_profit": 142017000, "ebit": 51690000, "ebitda": 64316000, "pretax_income": 37863000, "tax_provision": 13736000, "net_income": 24127000, "net_income_to_common": 24127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23511000, "total_current_assets": 188352000, "total_assets": 793080000, "short_term_debt": 881000, "long_term_debt": 141750000, "total_debt": 141750000, "total_liabilities": 236280000, "total_equity": 556800000, "shares_outstanding": 168725000, "goodwill_and_intangibles": 111024000 }, "cash_flow": { "operating_cash_flow": 80388000, "capital_expenditure": 8393000, "free_cash_flow": 88781000, "dividends_paid": null, "share_repurchases": -25331000, "shares_issued": 0, "net_debt_issued": -42000000 } } ], "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": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 2517000, "ebitda": 6618000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 2517000, "ebitda": 6618000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 2517000, "ebitda": 6618000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 2517000, "ebitda": 6618000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 2517000, "ebitda": 6618000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 2517000, "ebitda": 6618000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 7718000, "ebitda": 11819000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 219550000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "ebit": 16172000, "ebitda": 18338000, "pretax_income": 13661000, "tax_provision": 5539000, "net_income": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 169664000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": -4087000, "capital_expenditure": 7164000, "free_cash_flow": 3077000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "ebit": 16172000, "ebitda": 18338000, "pretax_income": 13661000, "tax_provision": 5539000, "net_income": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 169664000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": -4087000, "capital_expenditure": 7164000, "free_cash_flow": 3077000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "ebit": 16172000, "ebitda": 18338000, "pretax_income": 13661000, "tax_provision": 5539000, "net_income": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 169664000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": -4087000, "capital_expenditure": 7164000, "free_cash_flow": 3077000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "ebit": 16172000, "ebitda": 18338000, "pretax_income": 13661000, "tax_provision": 5539000, "net_income": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 169664000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": -4087000, "capital_expenditure": 7164000, "free_cash_flow": 3077000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "ebit": 16172000, "ebitda": 18338000, "pretax_income": 13661000, "tax_provision": 5539000, "net_income": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 175411000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 169664000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": -4087000, "capital_expenditure": 7164000, "free_cash_flow": 3077000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000 } } ] }, "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": "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }