{ "ticker": { "uuid": "91b52e9f-e26e-4cb3-af1d-eefb9c92dad8", "symbol": "TMDX", "name": "TransMedics Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/91b52e9f-e26e-4cb3-af1d-eefb9c92dad8/", "api_url": "https://sharemaestro.com/factors/api/tickers/91b52e9f-e26e-4cb3-af1d-eefb9c92dad8/" }, "latest_snapshot": { "ticker": { "uuid": "91b52e9f-e26e-4cb3-af1d-eefb9c92dad8", "symbol": "TMDX", "name": "TransMedics Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/91b52e9f-e26e-4cb3-af1d-eefb9c92dad8/", "api_url": "https://sharemaestro.com/factors/api/tickers/91b52e9f-e26e-4cb3-af1d-eefb9c92dad8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.19, "quality": 0.91, "momentum": 0.09, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 72.26, "market_cap": 2497371428.86, "pe_ratio": 14.526, "earnings_yield": 0.0368, "ebitda_to_ev": 0.0482, "shareholder_yield": -0.0072, "roe": 0.348, "piotroski_f_score": 7, "momentum_12_1": -0.367, "volatility_252d": 0.6208 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 14.526, "ev_ebitda": 20.7469, "earnings_yield": 0.0368, "fcf_yield": 0.0997, "shareholder_yield": -0.0072 }, "quality": { "roe": 0.348, "roic": 0.0894, "gross_margin": 0.5909, "fcf_margin": 0.4546, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.3024, "eps_growth_1y": 2.5123, "fcf_growth_1y": 0.7846 }, "momentum": { "price_return_12m": -0.3317, "momentum_12_1": -0.367, "relative_strength": -0.5479 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.91, "momentum_percentile": 0.09, "growth_composite": 5, "yield_composite": 90, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 69.43, "os": 0.18, "value": 0.21, "quality": 0.9, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.9571, "earnings_yield": 0.0381, "shareholder_yield": -0.0074, "roe": 0.348, "momentum_12_1": -0.5121 }, { "week_end_date": "2026-06-14", "price": 72.91, "os": 0.17, "value": 0.2, "quality": 0.9, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.6567, "earnings_yield": 0.0366, "shareholder_yield": -0.0071, "roe": 0.348, "momentum_12_1": -0.5577 }, { "week_end_date": "2026-06-21", "price": 78.79, "os": 0.14, "value": 0.15, "quality": 0.91, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.8387, "earnings_yield": 0.0342, "shareholder_yield": -0.0066, "roe": 0.348, "momentum_12_1": -0.4421 }, { "week_end_date": "2026-06-28", "price": 68.44, "os": 0.21, "value": 0.24, "quality": 0.92, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.7581, "earnings_yield": 0.0386, "shareholder_yield": -0.0076, "roe": 0.348, "momentum_12_1": -0.4888 }, { "week_end_date": "2026-07-05", "price": 68.86, "os": 0.2, "value": 0.24, "quality": 0.91, "momentum": 0.04, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 13.8425, "earnings_yield": 0.0384, "shareholder_yield": -0.0075, "roe": 0.348, "momentum_12_1": -0.4626 }, { "week_end_date": "2026-07-12", "price": 71.23, "os": 0.23, "value": 0.21, "quality": 0.92, "momentum": 0.14, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 14.319, "earnings_yield": 0.0373, "shareholder_yield": -0.0073, "roe": 0.348, "momentum_12_1": -0.3517 }, { "week_end_date": "2026-07-19", "price": 73.98, "os": 0.18, "value": 0.19, "quality": 0.91, "momentum": 0.09, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 14.8718, "earnings_yield": 0.0361, "shareholder_yield": -0.007, "roe": 0.348, "momentum_12_1": -0.2829 }, { "week_end_date": "2026-07-26", "price": 72.26, "os": 0.19, "value": 0.19, "quality": 0.91, "momentum": 0.09, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 14.526, "earnings_yield": 0.0368, "shareholder_yield": -0.0072, "roe": 0.348, "momentum_12_1": -0.367 } ], "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": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 605494000, "cost_of_revenue": 242688000, "gross_profit": 362806000, "ebit": 121304000, "ebitda": 148489000, "pretax_income": 107522000, "tax_provision": -82769000, "net_income": 190291000, "net_income_to_common": 190291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40540694, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 192840000, "capital_expenditure": 59251000, "free_cash_flow": 252091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 441540000, "cost_of_revenue": 179459000, "gross_profit": 262081000, "ebit": 50189000, "ebitda": 69947000, "pretax_income": 35780000, "tax_provision": 316000, "net_income": 35464000, "net_income_to_common": 35464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336650000, "total_current_assets": 497216000, "total_assets": 804076000, "short_term_debt": 2727000, "long_term_debt": 509311000, "total_debt": 518287000, "total_liabilities": 575473000, "total_equity": 228603000, "shares_outstanding": 35217000, "goodwill_and_intangibles": 13701000 }, "cash_flow": { "operating_cash_flow": 48803000, "capital_expenditure": 129744000, "free_cash_flow": 178547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ], "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 15655000, "ebitda": 27519000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 863415000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 15655000, "ebitda": 27519000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 863415000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 15655000, "ebitda": 27519000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 863415000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 15655000, "ebitda": 27519000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 863415000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 15655000, "ebitda": 27519000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 863415000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 15655000, "ebitda": 27519000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 863415000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 173933000, "cost_of_revenue": 72772000, "gross_profit": 101161000, "ebit": 13297000, "ebitda": 25161000, "pretax_income": 8485000, "tax_provision": 1170000, "net_income": 7315000, "net_income_to_common": 7315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461739000, "total_current_assets": 619280000, "total_assets": 1434820000, "short_term_debt": 18508000, "long_term_debt": 498195000, "total_debt": 818750000, "total_liabilities": 940813000, "total_equity": 494007000, "shares_outstanding": 36194023, "goodwill_and_intangibles": 11549000 }, "cash_flow": { "operating_cash_flow": 24533000, "capital_expenditure": 36657000, "free_cash_flow": 61190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3900000, "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": 160764000, "cost_of_revenue": 67350000, "gross_profit": 93414000, "ebit": 24987000, "ebitda": 32455000, "pretax_income": 21633000, "tax_provision": -83750000, "net_income": 105383000, "net_income_to_common": 105383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40927898, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 34513000, "capital_expenditure": 15514000, "free_cash_flow": 50027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3099000, "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": 160764000, "cost_of_revenue": 67350000, "gross_profit": 93414000, "ebit": 24987000, "ebitda": 32455000, "pretax_income": 21633000, "tax_provision": -83750000, "net_income": 105383000, "net_income_to_common": 105383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40927898, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 34513000, "capital_expenditure": 15514000, "free_cash_flow": 50027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3099000, "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": 160764000, "cost_of_revenue": 67350000, "gross_profit": 93414000, "ebit": 24987000, "ebitda": 32455000, "pretax_income": 21633000, "tax_provision": -83750000, "net_income": 105383000, "net_income_to_common": 105383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40927898, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 34513000, "capital_expenditure": 15514000, "free_cash_flow": 50027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3099000, "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": 160764000, "cost_of_revenue": 67350000, "gross_profit": 93414000, "ebit": 24987000, "ebitda": 32455000, "pretax_income": 21633000, "tax_provision": -83750000, "net_income": 105383000, "net_income_to_common": 105383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40927898, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 34513000, "capital_expenditure": 15514000, "free_cash_flow": 50027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3099000, "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": 160764000, "cost_of_revenue": 67350000, "gross_profit": 93414000, "ebit": 24987000, "ebitda": 32455000, "pretax_income": 21633000, "tax_provision": -83750000, "net_income": 105383000, "net_income_to_common": 105383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488366000, "total_current_assets": 637783000, "total_assets": 1068373000, "short_term_debt": 13310000, "long_term_debt": 502391000, "total_debt": 469691000, "total_liabilities": 595273000, "total_equity": 473100000, "shares_outstanding": 40927898, "goodwill_and_intangibles": 13497000 }, "cash_flow": { "operating_cash_flow": 34513000, "capital_expenditure": 15514000, "free_cash_flow": 50027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3099000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "2026-03-31" }, "schema": { "public_fields_only": true } }