{ "ticker": { "uuid": "944f4906-2230-4cda-816b-b0f2ff21f3c4", "symbol": "GCMG", "name": "GCM Grosvenor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/944f4906-2230-4cda-816b-b0f2ff21f3c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/944f4906-2230-4cda-816b-b0f2ff21f3c4/" }, "latest_snapshot": { "ticker": { "uuid": "944f4906-2230-4cda-816b-b0f2ff21f3c4", "symbol": "GCMG", "name": "GCM Grosvenor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/944f4906-2230-4cda-816b-b0f2ff21f3c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/944f4906-2230-4cda-816b-b0f2ff21f3c4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.9, "value": 0.88, "quality": 0.99, "momentum": 0.29, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 12.2, "market_cap": 736674613, "pe_ratio": 14.6238, "earnings_yield": 0.1738, "ebitda_to_ev": 0.1778, "shareholder_yield": 0.0125, "roe": 1.9761, "piotroski_f_score": 5, "momentum_12_1": 0.0546, "volatility_252d": 0.3922 }, "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": 14.6238, "ev_ebitda": 5.6234, "earnings_yield": 0.1738, "fcf_yield": 0.1967, "shareholder_yield": 0.0125 }, "quality": { "roe": 1.9761, "roic": 0.6344, "gross_margin": 0.9921, "fcf_margin": 0.3879, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0542, "eps_growth_1y": 1.9573, "fcf_growth_1y": 0.2427 }, "momentum": { "price_return_12m": 0.0426, "momentum_12_1": 0.0546, "relative_strength": -0.1736 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.99, "momentum_percentile": 0.29, "growth_composite": 4, "yield_composite": 21, "overall_composite": 10, "os_score": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.71, "os": 0.88, "value": 0.89, "quality": 0.99, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.8378, "earnings_yield": 0.1896, "shareholder_yield": 0.0142, "roe": 1.9761, "momentum_12_1": -0.0637 }, { "week_end_date": "2026-06-14", "price": 11.35, "os": 0.87, "value": 0.89, "quality": 0.99, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.6049, "earnings_yield": 0.1825, "shareholder_yield": 0.0134, "roe": 1.9761, "momentum_12_1": -0.0811 }, { "week_end_date": "2026-06-21", "price": 12.05, "os": 0.9, "value": 0.88, "quality": 0.99, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.444, "earnings_yield": 0.1753, "shareholder_yield": 0.0127, "roe": 1.9761, "momentum_12_1": -0.049 }, { "week_end_date": "2026-06-28", "price": 12.34, "os": 0.88, "value": 0.88, "quality": 0.99, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.7916, "earnings_yield": 0.1725, "shareholder_yield": 0.0124, "roe": 1.9761, "momentum_12_1": -0.0394 }, { "week_end_date": "2026-07-05", "price": 12.91, "os": 0.91, "value": 0.88, "quality": 0.99, "momentum": 0.32, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 15.4749, "earnings_yield": 0.1672, "shareholder_yield": 0.0118, "roe": 1.9761, "momentum_12_1": -0.0398 }, { "week_end_date": "2026-07-12", "price": 13.68, "os": 0.96, "value": 0.86, "quality": 0.99, "momentum": 0.71, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 16.3979, "earnings_yield": 0.1606, "shareholder_yield": 0.0111, "roe": 1.9761, "momentum_12_1": 0.0046 }, { "week_end_date": "2026-07-19", "price": 12.9, "os": 0.9, "value": 0.87, "quality": 0.99, "momentum": 0.32, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 15.4629, "earnings_yield": 0.1673, "shareholder_yield": 0.0118, "roe": 1.9761, "momentum_12_1": 0.0629 }, { "week_end_date": "2026-07-26", "price": 12.2, "os": 0.9, "value": 0.88, "quality": 0.99, "momentum": 0.29, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 14.6238, "earnings_yield": 0.1738, "shareholder_yield": 0.0125, "roe": 1.9761, "momentum_12_1": 0.0546 } ], "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": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": -30657000, "shares_issued": 49832000, "net_debt_issued": -4380000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 503523000, "cost_of_revenue": 3320000, "gross_profit": 500203000, "ebit": 63835000, "ebitda": 67155000, "pretax_income": 50164000, "tax_provision": 13560000, "net_income": 18695000, "net_income_to_common": 18695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89454000, "total_current_assets": 188868000, "total_assets": 612731000, "short_term_debt": 7534000, "long_term_debt": 432039000, "total_debt": 485915000, "total_liabilities": 703070000, "total_equity": -27620000, "shares_outstanding": 190590000, "goodwill_and_intangibles": 30273000 }, "cash_flow": { "operating_cash_flow": 148774000, "capital_expenditure": 16729000, "free_cash_flow": 165503000, "dividends_paid": 20549000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 46810000 } } ], "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": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 414467000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": -17472000, "shares_issued": null, "net_debt_issued": -66095000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 175405000, "cost_of_revenue": 1104000, "gross_profit": 174301000, "ebit": 68005000, "ebitda": 69109000, "pretax_income": 64047000, "tax_provision": 5890000, "net_income": 18976000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": null, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 28481000, "capital_expenditure": 4557000, "free_cash_flow": 33038000, "dividends_paid": 7365000, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1095000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 175405000, "cost_of_revenue": 1104000, "gross_profit": 174301000, "ebit": 68005000, "ebitda": 69109000, "pretax_income": 64047000, "tax_provision": 5890000, "net_income": 18976000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": null, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 28481000, "capital_expenditure": 4557000, "free_cash_flow": 33038000, "dividends_paid": 7365000, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1095000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 175405000, "cost_of_revenue": 1104000, "gross_profit": 174301000, "ebit": 68005000, "ebitda": 69109000, "pretax_income": 64047000, "tax_provision": 5890000, "net_income": 18976000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": null, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 28481000, "capital_expenditure": 4557000, "free_cash_flow": 33038000, "dividends_paid": 7365000, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1095000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 175405000, "cost_of_revenue": 1104000, "gross_profit": 174301000, "ebit": 68005000, "ebitda": 69109000, "pretax_income": 64047000, "tax_provision": 5890000, "net_income": 18976000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": null, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 28481000, "capital_expenditure": 4557000, "free_cash_flow": 33038000, "dividends_paid": 7365000, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1095000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 175405000, "cost_of_revenue": 1104000, "gross_profit": 174301000, "ebit": 68005000, "ebitda": 69109000, "pretax_income": 64047000, "tax_provision": 5890000, "net_income": 18976000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": null, "long_term_debt": 428435000, "total_debt": 480229000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 28481000, "capital_expenditure": 4557000, "free_cash_flow": 33038000, "dividends_paid": 7365000, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1095000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }