{ "ticker": { "uuid": "9333845b-2f55-48b4-8bbb-871d5a4a54c7", "symbol": "FTLF", "name": "FitLife Brands, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/9333845b-2f55-48b4-8bbb-871d5a4a54c7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9333845b-2f55-48b4-8bbb-871d5a4a54c7/" }, "latest_snapshot": { "ticker": { "uuid": "9333845b-2f55-48b4-8bbb-871d5a4a54c7", "symbol": "FTLF", "name": "FitLife Brands, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/9333845b-2f55-48b4-8bbb-871d5a4a54c7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9333845b-2f55-48b4-8bbb-871d5a4a54c7/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.45, "value": 0.72, "quality": 0.27, "momentum": 0.15, "coverage": 0.939, "confidence": 0.9, "delta": -3 }, "headline_factors": { "price": 10.25, "market_cap": 96258488, "pe_ratio": 15.9686, "earnings_yield": 0.0744, "ebitda_to_ev": 0.0791, "shareholder_yield": -0.0044, "roe": 0.1328, "piotroski_f_score": 3, "momentum_12_1": -0.1411, "volatility_252d": 0.5191 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 15.9686, "ev_ebitda": 12.6421, "earnings_yield": 0.0744, "fcf_yield": 0.0555, "shareholder_yield": -0.0044 }, "quality": { "roe": 0.1328, "roic": 0.0907, "gross_margin": 0.3726, "fcf_margin": 0.0838, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.4227, "eps_growth_1y": -0.3183, "fcf_growth_1y": 0.0992 }, "momentum": { "price_return_12m": -0.2054, "momentum_12_1": -0.1411, "relative_strength": -0.4217 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.27, "momentum_percentile": 0.15, "growth_composite": 79, "yield_composite": 34, "overall_composite": 55, "os_score": 0.45, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.87, "os": 0.41, "value": 0.71, "quality": 0.27, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.3766, "earnings_yield": 0.0764, "shareholder_yield": -0.0046, "roe": 0.1328, "momentum_12_1": -0.3326 }, { "week_end_date": "2026-06-14", "price": 11.01, "os": 0.36, "value": 0.67, "quality": 0.27, "momentum": 0.08, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.1526, "earnings_yield": 0.0707, "shareholder_yield": -0.0041, "roe": 0.1328, "momentum_12_1": -0.25 }, { "week_end_date": "2026-06-21", "price": 11.27, "os": 0.38, "value": 0.65, "quality": 0.28, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.5576, "earnings_yield": 0.0695, "shareholder_yield": -0.004, "roe": 0.1328, "momentum_12_1": -0.244 }, { "week_end_date": "2026-06-28", "price": 11.08, "os": 0.38, "value": 0.67, "quality": 0.29, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.2616, "earnings_yield": 0.0704, "shareholder_yield": -0.0041, "roe": 0.1328, "momentum_12_1": -0.2022 }, { "week_end_date": "2026-07-05", "price": 11.5, "os": 0.37, "value": 0.66, "quality": 0.28, "momentum": 0.12, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 17.9159, "earnings_yield": 0.0685, "shareholder_yield": -0.0039, "roe": 0.1328, "momentum_12_1": -0.302 }, { "week_end_date": "2026-07-12", "price": 11.21, "os": 0.46, "value": 0.66, "quality": 0.28, "momentum": 0.25, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 17.4642, "earnings_yield": 0.0698, "shareholder_yield": -0.004, "roe": 0.1328, "momentum_12_1": -0.1544 }, { "week_end_date": "2026-07-19", "price": 11.06, "os": 0.42, "value": 0.68, "quality": 0.27, "momentum": 0.17, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 17.2305, "earnings_yield": 0.0705, "shareholder_yield": -0.0041, "roe": 0.1328, "momentum_12_1": -0.1154 }, { "week_end_date": "2026-07-26", "price": 10.25, "os": 0.45, "value": 0.72, "quality": 0.27, "momentum": 0.15, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 15.9686, "earnings_yield": 0.0744, "shareholder_yield": -0.0044, "roe": 0.1328, "momentum_12_1": -0.1411 } ], "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": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81458000, "cost_of_revenue": 50005000, "gross_profit": 31453000, "ebit": 10092000, "ebitda": 10512000, "pretax_income": 8229000, "tax_provision": 1903000, "net_income": 6326000, "net_income_to_common": 6326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 7439000, "capital_expenditure": 42000, "free_cash_flow": 7481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 682000, "net_debt_issued": 31404000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64469000, "cost_of_revenue": 36389000, "gross_profit": 28080000, "ebit": 13238000, "ebitda": 13346000, "pretax_income": 11871000, "tax_provision": 2887000, "net_income": 8984000, "net_income_to_common": 8984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4468000, "total_current_assets": 18143000, "total_assets": 58531000, "short_term_debt": 4581000, "long_term_debt": 8550000, "total_debt": 13462000, "total_liabilities": 22405000, "total_equity": 36126000, "shares_outstanding": 9898000, "goodwill_and_intangibles": 39257000 }, "cash_flow": { "operating_cash_flow": 9610000, "capital_expenditure": 10000, "free_cash_flow": 9620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17000, "net_debt_issued": -7000000 } } ], "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": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3082000, "ebitda": 3330000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3082000, "ebitda": 3330000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3082000, "ebitda": 3330000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3082000, "ebitda": 3330000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3082000, "ebitda": 3330000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3082000, "ebitda": 3330000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25325000, "cost_of_revenue": 16056000, "gross_profit": 9269000, "ebit": 3061000, "ebitda": 3309000, "pretax_income": 2347000, "tax_provision": 627000, "net_income": 1720000, "net_income_to_common": 1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192000, "total_current_assets": 31640000, "total_assets": 104269000, "short_term_debt": 6435000, "long_term_debt": 35534000, "total_debt": 42227000, "total_liabilities": 58888000, "total_equity": 45381000, "shares_outstanding": 9991000, "goodwill_and_intangibles": 70559000 }, "cash_flow": { "operating_cash_flow": 2484000, "capital_expenditure": 0, "free_cash_flow": 2484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2924000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25910000, "cost_of_revenue": 16971000, "gross_profit": 8939000, "ebit": 2196000, "ebitda": 2447000, "pretax_income": 1382000, "tax_provision": -258000, "net_income": 1640000, "net_income_to_common": 1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 244000, "capital_expenditure": 5000, "free_cash_flow": 249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1923000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25910000, "cost_of_revenue": 16971000, "gross_profit": 8939000, "ebit": 2196000, "ebitda": 2447000, "pretax_income": 1382000, "tax_provision": -258000, "net_income": 1640000, "net_income_to_common": 1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 244000, "capital_expenditure": 5000, "free_cash_flow": 249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1923000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25910000, "cost_of_revenue": 16971000, "gross_profit": 8939000, "ebit": 2196000, "ebitda": 2447000, "pretax_income": 1382000, "tax_provision": -258000, "net_income": 1640000, "net_income_to_common": 1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 244000, "capital_expenditure": 5000, "free_cash_flow": 249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1923000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25910000, "cost_of_revenue": 16971000, "gross_profit": 8939000, "ebit": 2196000, "ebitda": 2447000, "pretax_income": 1382000, "tax_provision": -258000, "net_income": 1640000, "net_income_to_common": 1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 244000, "capital_expenditure": 5000, "free_cash_flow": 249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1923000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25910000, "cost_of_revenue": 16971000, "gross_profit": 8939000, "ebit": 2196000, "ebitda": 2447000, "pretax_income": 1382000, "tax_provision": -258000, "net_income": 1640000, "net_income_to_common": 1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1646000, "total_current_assets": 33069000, "total_assets": 106320000, "short_term_debt": 6527000, "long_term_debt": 38449000, "total_debt": 45248000, "total_liabilities": 62681000, "total_equity": 43639000, "shares_outstanding": 9977000, "goodwill_and_intangibles": 70833000 }, "cash_flow": { "operating_cash_flow": 244000, "capital_expenditure": 5000, "free_cash_flow": 249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1923000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }