{ "ticker": { "uuid": "945a72bf-72b2-4fe0-b3c9-124b347b8769", "symbol": "HRTG", "name": "Heritage Insurance Hldgs Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/945a72bf-72b2-4fe0-b3c9-124b347b8769/", "api_url": "https://sharemaestro.com/factors/api/tickers/945a72bf-72b2-4fe0-b3c9-124b347b8769/" }, "latest_snapshot": { "ticker": { "uuid": "945a72bf-72b2-4fe0-b3c9-124b347b8769", "symbol": "HRTG", "name": "Heritage Insurance Hldgs Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/945a72bf-72b2-4fe0-b3c9-124b347b8769/", "api_url": "https://sharemaestro.com/factors/api/tickers/945a72bf-72b2-4fe0-b3c9-124b347b8769/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.96, "value": 0.97, "quality": 0.78, "momentum": 0.69, "coverage": 0.97, "confidence": 0.94, "delta": -5 }, "headline_factors": { "price": 27.04, "market_cap": 818596116, "pe_ratio": 4.0604, "earnings_yield": 0.6878, "ebitda_to_ev": 0.7202, "shareholder_yield": 0.0028, "roe": 0.3874, "piotroski_f_score": 6, "momentum_12_1": 0.0823, "volatility_252d": 0.5477 }, "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": 4.0604, "ev_ebitda": 1.3885, "earnings_yield": 0.6878, "fcf_yield": 0.5467, "shareholder_yield": 0.0028 }, "quality": { "roe": 0.3874, "roic": 2.0229, "gross_margin": 0.5116, "fcf_margin": 0.2823, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0736, "eps_growth_1y": 1.5917, "fcf_growth_1y": 1.3364 }, "momentum": { "price_return_12m": 0.2577, "momentum_12_1": 0.0823, "relative_strength": 0.1087 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.78, "momentum_percentile": 0.69, "growth_composite": 10, "yield_composite": 64, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.16, "os": 0.87, "value": 0.97, "quality": 0.79, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.3276, "earnings_yield": 1.0898, "shareholder_yield": 0.0034, "roe": 0.3874, "momentum_12_1": -0.105 }, { "week_end_date": "2026-06-14", "price": 22.45, "os": 0.89, "value": 0.97, "quality": 0.78, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.3712, "earnings_yield": 1.0532, "shareholder_yield": 0.0034, "roe": 0.3874, "momentum_12_1": 0.0178 }, { "week_end_date": "2026-06-21", "price": 23.27, "os": 0.89, "value": 0.97, "quality": 0.78, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.4943, "earnings_yield": 0.9619, "shareholder_yield": 0.0032, "roe": 0.3874, "momentum_12_1": 0.0196 }, { "week_end_date": "2026-06-28", "price": 25.86, "os": 0.91, "value": 0.97, "quality": 0.79, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.8832, "earnings_yield": 0.7552, "shareholder_yield": 0.0029, "roe": 0.3874, "momentum_12_1": -0.0747 }, { "week_end_date": "2026-07-05", "price": 27.12, "os": 0.91, "value": 0.97, "quality": 0.79, "momentum": 0.35, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 4.0724, "earnings_yield": 0.6837, "shareholder_yield": 0.0028, "roe": 0.3874, "momentum_12_1": -0.0386 }, { "week_end_date": "2026-07-12", "price": 28.06, "os": 0.91, "value": 0.96, "quality": 0.8, "momentum": 0.36, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 4.2136, "earnings_yield": 0.6386, "shareholder_yield": 0.0027, "roe": 0.3874, "momentum_12_1": 0.065 }, { "week_end_date": "2026-07-19", "price": 27.04, "os": 0.96, "value": 0.97, "quality": 0.78, "momentum": 0.69, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 4.0604, "earnings_yield": 0.6878, "shareholder_yield": 0.0028, "roe": 0.3874, "momentum_12_1": 0.0823 } ], "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": 847330000, "cost_of_revenue": 313246000, "gross_profit": 534084000, "ebit": 267151000, "ebitda": 279850000, "pretax_income": 259264000, "tax_provision": 63670000, "net_income": 195594000, "net_income_to_common": 195594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30949899, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 182238000, "capital_expenditure": 8074000, "free_cash_flow": 190312000, "dividends_paid": null, "share_repurchases": -2283000, "shares_issued": 0, "net_debt_issued": -36050000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 847330000, "cost_of_revenue": 313246000, "gross_profit": 534084000, "ebit": 267151000, "ebitda": 279850000, "pretax_income": 259264000, "tax_provision": 63670000, "net_income": 195594000, "net_income_to_common": 195594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30949899, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 182238000, "capital_expenditure": 8074000, "free_cash_flow": 190312000, "dividends_paid": null, "share_repurchases": -2283000, "shares_issued": 0, "net_debt_issued": -36050000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 847330000, "cost_of_revenue": 313246000, "gross_profit": 534084000, "ebit": 267151000, "ebitda": 279850000, "pretax_income": 259264000, "tax_provision": 63670000, "net_income": 195594000, "net_income_to_common": 195594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30949899, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 182238000, "capital_expenditure": 8074000, "free_cash_flow": 190312000, "dividends_paid": null, "share_repurchases": -2283000, "shares_issued": 0, "net_debt_issued": -36050000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 847330000, "cost_of_revenue": 313246000, "gross_profit": 534084000, "ebit": 267151000, "ebitda": 279850000, "pretax_income": 259264000, "tax_provision": 63670000, "net_income": 195594000, "net_income_to_common": 195594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30949899, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 182238000, "capital_expenditure": 8074000, "free_cash_flow": 190312000, "dividends_paid": null, "share_repurchases": -2283000, "shares_issued": 0, "net_debt_issued": -36050000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 847330000, "cost_of_revenue": 313246000, "gross_profit": 534084000, "ebit": 267151000, "ebitda": 279850000, "pretax_income": 259264000, "tax_provision": 63670000, "net_income": 195594000, "net_income_to_common": 195594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30949899, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 182238000, "capital_expenditure": 8074000, "free_cash_flow": 190312000, "dividends_paid": null, "share_repurchases": -2283000, "shares_issued": 0, "net_debt_issued": -36050000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 847330000, "cost_of_revenue": 313246000, "gross_profit": 534084000, "ebit": 267151000, "ebitda": 279850000, "pretax_income": 259264000, "tax_provision": 63670000, "net_income": 195594000, "net_income_to_common": 195594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30949899, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 182238000, "capital_expenditure": 8074000, "free_cash_flow": 190312000, "dividends_paid": null, "share_repurchases": -2283000, "shares_issued": 0, "net_debt_issued": -36050000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 816985000, "cost_of_revenue": 638237000, "gross_profit": 178748000, "ebit": 93610000, "ebitda": 103161000, "pretax_income": 82676000, "tax_provision": 21136000, "net_income": 61539000, "net_income_to_common": 61539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452666000, "total_current_assets": 554800000, "total_assets": 2468924000, "short_term_debt": 80125000, "long_term_debt": 36194000, "total_debt": 141335000, "total_liabilities": 2178125000, "total_equity": 290799000, "shares_outstanding": 30654611, "goodwill_and_intangibles": 36372000 }, "cash_flow": { "operating_cash_flow": 87095000, "capital_expenditure": 8230000, "free_cash_flow": 95325000, "dividends_paid": 54000, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -4270000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 816985000, "cost_of_revenue": 638237000, "gross_profit": 178748000, "ebit": 93610000, "ebitda": 103161000, "pretax_income": 82676000, "tax_provision": 21136000, "net_income": 61539000, "net_income_to_common": 61539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452666000, "total_current_assets": 554800000, "total_assets": 2468924000, "short_term_debt": 80125000, "long_term_debt": 36194000, "total_debt": 141335000, "total_liabilities": 2178125000, "total_equity": 290799000, "shares_outstanding": 30654611, "goodwill_and_intangibles": 36372000 }, "cash_flow": { "operating_cash_flow": 87095000, "capital_expenditure": 8230000, "free_cash_flow": 95325000, "dividends_paid": 54000, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -4270000 } } ], "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": 212658000, "cost_of_revenue": 91597000, "gross_profit": 121061000, "ebit": 50818000, "ebitda": 53970000, "pretax_income": 49039000, "tax_provision": 12556000, "net_income": 36483000, "net_income_to_common": 36483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517070000, "total_current_assets": 1197330000, "total_assets": 2020984000, "short_term_debt": 73125000, "long_term_debt": 4488000, "total_debt": 99048000, "total_liabilities": 1500612000, "total_equity": 520372000, "shares_outstanding": 30740251, "goodwill_and_intangibles": 93010000 }, "cash_flow": { "operating_cash_flow": 24864000, "capital_expenditure": 1816000, "free_cash_flow": 26680000, "dividends_paid": null, "share_repurchases": -10006000, "shares_issued": null, "net_debt_issued": -938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212658000, "cost_of_revenue": 91597000, "gross_profit": 121061000, "ebit": 50818000, "ebitda": 53970000, "pretax_income": 49039000, "tax_provision": 12556000, "net_income": 36483000, "net_income_to_common": 36483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517070000, "total_current_assets": 1197330000, "total_assets": 2020984000, "short_term_debt": 73125000, "long_term_debt": 4488000, "total_debt": 99048000, "total_liabilities": 1500612000, "total_equity": 520372000, "shares_outstanding": 30740251, "goodwill_and_intangibles": 93010000 }, "cash_flow": { "operating_cash_flow": 24864000, "capital_expenditure": 1816000, "free_cash_flow": 26680000, "dividends_paid": null, "share_repurchases": -10006000, "shares_issued": null, "net_debt_issued": -938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212658000, "cost_of_revenue": 91597000, "gross_profit": 121061000, "ebit": 50818000, "ebitda": 53970000, "pretax_income": 49039000, "tax_provision": 12556000, "net_income": 36483000, "net_income_to_common": 36483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517070000, "total_current_assets": 1197330000, "total_assets": 2020984000, "short_term_debt": 73125000, "long_term_debt": 4488000, "total_debt": 99048000, "total_liabilities": 1500612000, "total_equity": 520372000, "shares_outstanding": 30740251, "goodwill_and_intangibles": 93010000 }, "cash_flow": { "operating_cash_flow": 24864000, "capital_expenditure": 1816000, "free_cash_flow": 26680000, "dividends_paid": null, "share_repurchases": -10006000, "shares_issued": null, "net_debt_issued": -938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212658000, "cost_of_revenue": 91597000, "gross_profit": 121061000, "ebit": 50818000, "ebitda": 53970000, "pretax_income": 49039000, "tax_provision": 12556000, "net_income": 36483000, "net_income_to_common": 36483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517070000, "total_current_assets": 1197330000, "total_assets": 2020984000, "short_term_debt": 73125000, "long_term_debt": 4488000, "total_debt": 99048000, "total_liabilities": 1500612000, "total_equity": 520372000, "shares_outstanding": 30740251, "goodwill_and_intangibles": 93010000 }, "cash_flow": { "operating_cash_flow": 24864000, "capital_expenditure": 1816000, "free_cash_flow": 26680000, "dividends_paid": null, "share_repurchases": -10006000, "shares_issued": null, "net_debt_issued": -938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212658000, "cost_of_revenue": 91597000, "gross_profit": 121061000, "ebit": 50818000, "ebitda": 53970000, "pretax_income": 49039000, "tax_provision": 12556000, "net_income": 36483000, "net_income_to_common": 36483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517070000, "total_current_assets": 1197330000, "total_assets": 2020984000, "short_term_debt": 73125000, "long_term_debt": 4488000, "total_debt": 99048000, "total_liabilities": 1500612000, "total_equity": 520372000, "shares_outstanding": 30740251, "goodwill_and_intangibles": 93010000 }, "cash_flow": { "operating_cash_flow": 24864000, "capital_expenditure": 1816000, "free_cash_flow": 26680000, "dividends_paid": null, "share_repurchases": -10006000, "shares_issued": null, "net_debt_issued": -938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212658000, "cost_of_revenue": 91597000, "gross_profit": 121061000, "ebit": 50818000, "ebitda": 53970000, "pretax_income": 49039000, "tax_provision": 12556000, "net_income": 36483000, "net_income_to_common": 36483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517070000, "total_current_assets": 1197330000, "total_assets": 2020984000, "short_term_debt": 73125000, "long_term_debt": 4488000, "total_debt": 99048000, "total_liabilities": 1500612000, "total_equity": 520372000, "shares_outstanding": 30740251, "goodwill_and_intangibles": 93010000 }, "cash_flow": { "operating_cash_flow": 24864000, "capital_expenditure": 1816000, "free_cash_flow": 26680000, "dividends_paid": null, "share_repurchases": -10006000, "shares_issued": null, "net_debt_issued": -938000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142417000, "cost_of_revenue": 48471000, "gross_profit": 93946000, "ebit": 89678000, "ebitda": 93219000, "pretax_income": 87948000, "tax_provision": 21273000, "net_income": 66675000, "net_income_to_common": 66675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30957245, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 5727000, "free_cash_flow": 19533000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -20286000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142417000, "cost_of_revenue": 48471000, "gross_profit": 93946000, "ebit": 89678000, "ebitda": 93219000, "pretax_income": 87948000, "tax_provision": 21273000, "net_income": 66675000, "net_income_to_common": 66675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30957245, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 5727000, "free_cash_flow": 19533000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -20286000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142417000, "cost_of_revenue": 48471000, "gross_profit": 93946000, "ebit": 89678000, "ebitda": 93219000, "pretax_income": 87948000, "tax_provision": 21273000, "net_income": 66675000, "net_income_to_common": 66675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30957245, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 5727000, "free_cash_flow": 19533000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -20286000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142417000, "cost_of_revenue": 48471000, "gross_profit": 93946000, "ebit": 89678000, "ebitda": 93219000, "pretax_income": 87948000, "tax_provision": 21273000, "net_income": 66675000, "net_income_to_common": 66675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30957245, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 5727000, "free_cash_flow": 19533000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -20286000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142417000, "cost_of_revenue": 48471000, "gross_profit": 93946000, "ebit": 89678000, "ebitda": 93219000, "pretax_income": 87948000, "tax_provision": 21273000, "net_income": 66675000, "net_income_to_common": 66675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30957245, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 5727000, "free_cash_flow": 19533000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -20286000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142417000, "cost_of_revenue": 48471000, "gross_profit": 93946000, "ebit": 89678000, "ebitda": 93219000, "pretax_income": 87948000, "tax_provision": 21273000, "net_income": 66675000, "net_income_to_common": 66675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559274000, "total_current_assets": 1430361000, "total_assets": 2195822000, "short_term_debt": 74063000, "long_term_debt": 4365000, "total_debt": 99815000, "total_liabilities": 1690571000, "total_equity": 505251000, "shares_outstanding": 30957245, "goodwill_and_intangibles": 94733000 }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 5727000, "free_cash_flow": 19533000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -20286000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "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": "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 } }