{ "ticker": { "uuid": "90d28963-bfa0-47e6-9c71-a116bdb29dc0", "symbol": "GDEV", "name": "GDEV Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/90d28963-bfa0-47e6-9c71-a116bdb29dc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d28963-bfa0-47e6-9c71-a116bdb29dc0/" }, "latest_snapshot": { "ticker": { "uuid": "90d28963-bfa0-47e6-9c71-a116bdb29dc0", "symbol": "GDEV", "name": "GDEV Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/90d28963-bfa0-47e6-9c71-a116bdb29dc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d28963-bfa0-47e6-9c71-a116bdb29dc0/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.59, "value": 0.95, "quality": 0.1, "momentum": 0.12, "coverage": 0.909, "confidence": 0.881, "delta": 5 }, "headline_factors": { "price": 11.76, "market_cap": 213449750.64, "pe_ratio": 2.9751, "earnings_yield": 0.4889, "ebitda_to_ev": 0.5211, "shareholder_yield": 0.2623, "roe": -0.7922, "piotroski_f_score": 5, "momentum_12_1": -0.2009, "volatility_252d": 0.935 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 2.9751, "ev_ebitda": 1.9191, "earnings_yield": 0.4889, "fcf_yield": 0.1963, "shareholder_yield": 0.2623 }, "quality": { "roe": -0.7922, "roic": null, "gross_margin": 0.652, "fcf_margin": 0.0732, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0111, "eps_growth_1y": 0.7397, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2594, "momentum_12_1": -0.2009, "relative_strength": -0.4555 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.1, "momentum_percentile": 0.12, "growth_composite": 33, "yield_composite": 2, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.39, "os": 0.57, "value": 0.95, "quality": 0.09, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.1345, "earnings_yield": 0.4546, "shareholder_yield": 0.249, "roe": -0.7922, "momentum_12_1": -0.1582 }, { "week_end_date": "2026-06-14", "price": 12.7, "os": 0.57, "value": 0.95, "quality": 0.1, "momentum": 0.07, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.2129, "earnings_yield": 0.4395, "shareholder_yield": 0.2429, "roe": -0.7922, "momentum_12_1": -0.1589 }, { "week_end_date": "2026-06-21", "price": 12.69, "os": 0.58, "value": 0.95, "quality": 0.09, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.2104, "earnings_yield": 0.4399, "shareholder_yield": 0.2431, "roe": -0.7922, "momentum_12_1": -0.1668 }, { "week_end_date": "2026-06-28", "price": 12, "os": 0.59, "value": 0.95, "quality": 0.12, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.0358, "earnings_yield": 0.4753, "shareholder_yield": 0.2571, "roe": -0.7922, "momentum_12_1": -0.0994 }, { "week_end_date": "2026-07-05", "price": 12.14, "os": 0.6, "value": 0.95, "quality": 0.1, "momentum": 0.13, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 3.0713, "earnings_yield": 0.4676, "shareholder_yield": 0.2541, "roe": -0.7922, "momentum_12_1": -0.2133 }, { "week_end_date": "2026-07-12", "price": 12.29, "os": 0.64, "value": 0.95, "quality": 0.1, "momentum": 0.22, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 3.1092, "earnings_yield": 0.4597, "shareholder_yield": 0.251, "roe": -0.7922, "momentum_12_1": -0.1801 }, { "week_end_date": "2026-07-19", "price": 11.76, "os": 0.59, "value": 0.95, "quality": 0.1, "momentum": 0.12, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 2.9751, "earnings_yield": 0.4889, "shareholder_yield": 0.2623, "roe": -0.7922, "momentum_12_1": -0.2009 } ], "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": 404346000, "cost_of_revenue": 141414000, "gross_profit": 262932000, "ebit": 74780000, "ebitda": 81634000, "pretax_income": 74696000, "tax_provision": 5365000, "net_income": 69331000, "net_income_to_common": 69331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": 310000, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 29445000, "capital_expenditure": 313000, "free_cash_flow": 29758000, "dividends_paid": 55990000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1328000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404346000, "cost_of_revenue": 141414000, "gross_profit": 262932000, "ebit": 74780000, "ebitda": 81634000, "pretax_income": 74696000, "tax_provision": 5365000, "net_income": 69331000, "net_income_to_common": 69331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": 310000, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 29445000, "capital_expenditure": 313000, "free_cash_flow": 29758000, "dividends_paid": 55990000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1328000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404346000, "cost_of_revenue": 141414000, "gross_profit": 262932000, "ebit": 74780000, "ebitda": 81634000, "pretax_income": 74696000, "tax_provision": 5365000, "net_income": 69331000, "net_income_to_common": 69331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": 310000, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 29445000, "capital_expenditure": 313000, "free_cash_flow": 29758000, "dividends_paid": 55990000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1328000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404346000, "cost_of_revenue": 141414000, "gross_profit": 262932000, "ebit": 74780000, "ebitda": 81634000, "pretax_income": 74696000, "tax_provision": 5365000, "net_income": 69331000, "net_income_to_common": 69331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": 310000, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 29445000, "capital_expenditure": 313000, "free_cash_flow": 29758000, "dividends_paid": 55990000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1328000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404346000, "cost_of_revenue": 141414000, "gross_profit": 262932000, "ebit": 74780000, "ebitda": 81634000, "pretax_income": 74696000, "tax_provision": 5365000, "net_income": 69331000, "net_income_to_common": 69331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": 310000, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 29445000, "capital_expenditure": 313000, "free_cash_flow": 29758000, "dividends_paid": 55990000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1328000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404346000, "cost_of_revenue": 141414000, "gross_profit": 262932000, "ebit": 74780000, "ebitda": 81634000, "pretax_income": 74696000, "tax_provision": 5365000, "net_income": 69331000, "net_income_to_common": 69331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": 310000, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 29445000, "capital_expenditure": 313000, "free_cash_flow": 29758000, "dividends_paid": 55990000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1328000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420933000, "cost_of_revenue": 142018000, "gross_profit": 278915000, "ebit": 30472000, "ebitda": 36653000, "pretax_income": 30043000, "tax_provision": 4509000, "net_income": 25534000, "net_income_to_common": 25534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111049000, "total_current_assets": 179596000, "total_assets": 272196000, "short_term_debt": 1282000, "long_term_debt": 18000, "total_debt": 1300000, "total_liabilities": 373725000, "total_equity": -101529000, "shares_outstanding": 18436965, "goodwill_and_intangibles": 6254000 }, "cash_flow": { "operating_cash_flow": 28525000, "capital_expenditure": 438000, "free_cash_flow": 28963000, "dividends_paid": 0, "share_repurchases": -33109000, "shares_issued": null, "net_debt_issued": -1591000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420933000, "cost_of_revenue": 142018000, "gross_profit": 278915000, "ebit": 30472000, "ebitda": 36653000, "pretax_income": 30043000, "tax_provision": 4509000, "net_income": 25534000, "net_income_to_common": 25534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111049000, "total_current_assets": 179596000, "total_assets": 272196000, "short_term_debt": 1282000, "long_term_debt": 18000, "total_debt": 1300000, "total_liabilities": 373725000, "total_equity": -101529000, "shares_outstanding": 18436965, "goodwill_and_intangibles": 6254000 }, "cash_flow": { "operating_cash_flow": 28525000, "capital_expenditure": 438000, "free_cash_flow": 28963000, "dividends_paid": 0, "share_repurchases": -33109000, "shares_issued": null, "net_debt_issued": -1591000 } } ], "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": 99000000, "cost_of_revenue": 34000000, "gross_profit": 65000000, "ebit": 18000000, "ebitda": 18500000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18129000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99000000, "cost_of_revenue": 34000000, "gross_profit": 65000000, "ebit": 18000000, "ebitda": 18500000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18129000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99000000, "cost_of_revenue": 34000000, "gross_profit": 65000000, "ebit": 18000000, "ebitda": 18500000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18129000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99000000, "cost_of_revenue": 34000000, "gross_profit": 65000000, "ebit": 18000000, "ebitda": 18500000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18129000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99000000, "cost_of_revenue": 34000000, "gross_profit": 65000000, "ebit": 18000000, "ebitda": 18500000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18129000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99000000, "cost_of_revenue": 34000000, "gross_profit": 65000000, "ebit": 18000000, "ebitda": 18500000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18129000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90000000, "cost_of_revenue": 33000000, "gross_profit": 57000000, "ebit": 13000000, "ebitda": 15000000, "pretax_income": 13000000, "tax_provision": -1000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": null, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 20605431, "capital_expenditure": 328091, "free_cash_flow": 20933522, "dividends_paid": 58690294, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90000000, "cost_of_revenue": 33000000, "gross_profit": 57000000, "ebit": 13000000, "ebitda": 15000000, "pretax_income": 13000000, "tax_provision": -1000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": null, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 20605431, "capital_expenditure": 328091, "free_cash_flow": 20933522, "dividends_paid": 58690294, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90000000, "cost_of_revenue": 33000000, "gross_profit": 57000000, "ebit": 13000000, "ebitda": 15000000, "pretax_income": 13000000, "tax_provision": -1000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": null, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 20605431, "capital_expenditure": 328091, "free_cash_flow": 20933522, "dividends_paid": 58690294, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90000000, "cost_of_revenue": 33000000, "gross_profit": 57000000, "ebit": 13000000, "ebitda": 15000000, "pretax_income": 13000000, "tax_provision": -1000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": null, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 20605431, "capital_expenditure": 328091, "free_cash_flow": 20933522, "dividends_paid": 58690294, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90000000, "cost_of_revenue": 33000000, "gross_profit": 57000000, "ebit": 13000000, "ebitda": 15000000, "pretax_income": 13000000, "tax_provision": -1000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": null, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 20605431, "capital_expenditure": 328091, "free_cash_flow": 20933522, "dividends_paid": 58690294, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90000000, "cost_of_revenue": 33000000, "gross_profit": 57000000, "ebit": 13000000, "ebitda": 15000000, "pretax_income": 13000000, "tax_provision": -1000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62908000, "total_current_assets": 155050000, "total_assets": 233114000, "short_term_debt": 777000, "long_term_debt": null, "total_debt": 1087000, "total_liabilities": 323678000, "total_equity": -90564000, "shares_outstanding": 18130000, "goodwill_and_intangibles": 2486000 }, "cash_flow": { "operating_cash_flow": 20605431, "capital_expenditure": 328091, "free_cash_flow": 20933522, "dividends_paid": 58690294, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }