{ "ticker": { "uuid": "99396e3f-111c-4aed-b169-975b7e94ba14", "symbol": "INSP", "name": "Inspire Medical Systems Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/99396e3f-111c-4aed-b169-975b7e94ba14/", "api_url": "https://sharemaestro.com/factors/api/tickers/99396e3f-111c-4aed-b169-975b7e94ba14/" }, "latest_snapshot": { "ticker": { "uuid": "99396e3f-111c-4aed-b169-975b7e94ba14", "symbol": "INSP", "name": "Inspire Medical Systems Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/99396e3f-111c-4aed-b169-975b7e94ba14/", "api_url": "https://sharemaestro.com/factors/api/tickers/99396e3f-111c-4aed-b169-975b7e94ba14/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.64, "value": 0.72, "quality": 0.75, "momentum": 0.02, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 49.19, "market_cap": 1417318996.07, "pe_ratio": 10.808, "earnings_yield": 0.0475, "ebitda_to_ev": 0.0594, "shareholder_yield": 0.0647, "roe": 0.1655, "piotroski_f_score": 6, "momentum_12_1": -0.6452, "volatility_252d": 0.7942 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 10.808, "ev_ebitda": 16.8293, "earnings_yield": 0.0475, "fcf_yield": 0.1308, "shareholder_yield": 0.0647 }, "quality": { "roe": 0.1655, "roic": 0.0665, "gross_margin": 0.8578, "fcf_margin": 0.1927, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0894, "eps_growth_1y": 0.9718, "fcf_growth_1y": 0.1716 }, "momentum": { "price_return_12m": -0.6183, "momentum_12_1": -0.6452, "relative_strength": -0.7866 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.75, "momentum_percentile": 0.02, "growth_composite": 15, "yield_composite": 20, "overall_composite": 36, "os_score": 0.64, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.19, "os": 0.74, "value": 0.81, "quality": 0.79, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.0503, "earnings_yield": 0.0573, "shareholder_yield": 0.0773, "roe": 0.1655, "momentum_12_1": -0.6746 }, { "week_end_date": "2026-06-14", "price": 42.7, "os": 0.74, "value": 0.8, "quality": 0.76, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.382, "earnings_yield": 0.0552, "shareholder_yield": 0.0746, "roe": 0.1655, "momentum_12_1": -0.6851 }, { "week_end_date": "2026-06-21", "price": 42.61, "os": 0.7, "value": 0.8, "quality": 0.74, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.3623, "earnings_yield": 0.0553, "shareholder_yield": 0.0747, "roe": 0.1655, "momentum_12_1": -0.6651 }, { "week_end_date": "2026-06-28", "price": 45.72, "os": 0.71, "value": 0.76, "quality": 0.76, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.0456, "earnings_yield": 0.0513, "shareholder_yield": 0.0696, "roe": 0.1655, "momentum_12_1": -0.6876 }, { "week_end_date": "2026-07-05", "price": 46.95, "os": 0.68, "value": 0.75, "quality": 0.79, "momentum": 0.02, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 10.3158, "earnings_yield": 0.0499, "shareholder_yield": 0.0678, "roe": 0.1655, "momentum_12_1": -0.6794 }, { "week_end_date": "2026-07-12", "price": 51.76, "os": 0.59, "value": 0.69, "quality": 0.74, "momentum": 0, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 11.3727, "earnings_yield": 0.0451, "shareholder_yield": 0.0615, "roe": 0.1655, "momentum_12_1": -0.6722 }, { "week_end_date": "2026-07-19", "price": 50.6, "os": 0.63, "value": 0.71, "quality": 0.75, "momentum": 0.02, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 11.1178, "earnings_yield": 0.0461, "shareholder_yield": 0.0629, "roe": 0.1655, "momentum_12_1": -0.664 }, { "week_end_date": "2026-07-26", "price": 49.19, "os": 0.64, "value": 0.72, "quality": 0.75, "momentum": 0.02, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 10.808, "earnings_yield": 0.0475, "shareholder_yield": 0.0647, "roe": 0.1655, "momentum_12_1": -0.6452 } ], "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 65834000, "ebitda": 79791000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 65834000, "ebitda": 79791000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 65834000, "ebitda": 79791000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 65834000, "ebitda": 79791000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 65834000, "ebitda": 79791000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 65834000, "ebitda": 79791000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 911981000, "cost_of_revenue": 133225000, "gross_profit": 778756000, "ebit": 50954000, "ebitda": 64911000, "pretax_income": 65697000, "tax_provision": -79725000, "net_income": 145422000, "net_income_to_common": 145422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 907317000, "short_term_debt": 2157000, "long_term_debt": null, "total_debt": 32155000, "total_liabilities": 126157000, "total_equity": 781160000, "shares_outstanding": 29757036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116976000, "capital_expenditure": 38499000, "free_cash_flow": 155475000, "dividends_paid": null, "share_repurchases": -175019000, "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": 802804000, "cost_of_revenue": 122986000, "gross_profit": 679818000, "ebit": 58475000, "ebitda": 65025000, "pretax_income": 58453000, "tax_provision": 4944000, "net_income": 53509000, "net_income_to_common": 53509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150150000, "total_current_assets": 630806000, "total_assets": 808383000, "short_term_debt": 1754000, "long_term_debt": null, "total_debt": 31793000, "total_liabilities": 118688000, "total_equity": 689695000, "shares_outstanding": 30543000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 130246000, "capital_expenditure": 39123000, "free_cash_flow": 169369000, "dividends_paid": null, "share_repurchases": -75000000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": 2397000, "ebitda": 7507000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": 2397000, "ebitda": 7507000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": 2397000, "ebitda": 7507000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": 2397000, "ebitda": 7507000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": 2397000, "ebitda": 7507000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": 2397000, "ebitda": 7507000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 204583000, "cost_of_revenue": 27671000, "gross_profit": 176912000, "ebit": -1118000, "ebitda": 3992000, "pretax_income": 2397000, "tax_provision": 13691000, "net_income": -11294000, "net_income_to_common": -11294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98932000, "total_current_assets": 566819000, "total_assets": 911376000, "short_term_debt": null, "long_term_debt": 29552000, "total_debt": 29552000, "total_liabilities": 119036000, "total_equity": 792340000, "shares_outstanding": 28700525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12849000, "capital_expenditure": 9726000, "free_cash_flow": 22575000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 109000, "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": 269077000, "cost_of_revenue": 36071000, "gross_profit": 233006000, "ebit": 50441000, "ebitda": 54263000, "pretax_income": 50319000, "tax_provision": -85771000, "net_income": 136090000, "net_income_to_common": 136090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 918492000, "short_term_debt": 2157000, "long_term_debt": 29998000, "total_debt": 62153000, "total_liabilities": 137332000, "total_equity": 781160000, "shares_outstanding": 29218099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52469000, "capital_expenditure": 10656000, "free_cash_flow": 63125000, "dividends_paid": null, "share_repurchases": -50011000, "shares_issued": 2397000, "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": 269077000, "cost_of_revenue": 36071000, "gross_profit": 233006000, "ebit": 50441000, "ebitda": 54263000, "pretax_income": 50319000, "tax_provision": -85771000, "net_income": 136090000, "net_income_to_common": 136090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 918492000, "short_term_debt": 2157000, "long_term_debt": 29998000, "total_debt": 62153000, "total_liabilities": 137332000, "total_equity": 781160000, "shares_outstanding": 29218099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52469000, "capital_expenditure": 10656000, "free_cash_flow": 63125000, "dividends_paid": null, "share_repurchases": -50011000, "shares_issued": 2397000, "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": 269077000, "cost_of_revenue": 36071000, "gross_profit": 233006000, "ebit": 50441000, "ebitda": 54263000, "pretax_income": 50319000, "tax_provision": -85771000, "net_income": 136090000, "net_income_to_common": 136090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 918492000, "short_term_debt": 2157000, "long_term_debt": 29998000, "total_debt": 62153000, "total_liabilities": 137332000, "total_equity": 781160000, "shares_outstanding": 29218099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52469000, "capital_expenditure": 10656000, "free_cash_flow": 63125000, "dividends_paid": null, "share_repurchases": -50011000, "shares_issued": 2397000, "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": 269077000, "cost_of_revenue": 36071000, "gross_profit": 233006000, "ebit": 50441000, "ebitda": 54263000, "pretax_income": 50319000, "tax_provision": -85771000, "net_income": 136090000, "net_income_to_common": 136090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 918492000, "short_term_debt": 2157000, "long_term_debt": 29998000, "total_debt": 62153000, "total_liabilities": 137332000, "total_equity": 781160000, "shares_outstanding": 29218099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52469000, "capital_expenditure": 10656000, "free_cash_flow": 63125000, "dividends_paid": null, "share_repurchases": -50011000, "shares_issued": 2397000, "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": 269077000, "cost_of_revenue": 36071000, "gross_profit": 233006000, "ebit": 50441000, "ebitda": 54263000, "pretax_income": 50319000, "tax_provision": -85771000, "net_income": 136090000, "net_income_to_common": 136090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104813000, "total_current_assets": 583652000, "total_assets": 918492000, "short_term_debt": 2157000, "long_term_debt": 29998000, "total_debt": 62153000, "total_liabilities": 137332000, "total_equity": 781160000, "shares_outstanding": 29218099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52469000, "capital_expenditure": 10656000, "free_cash_flow": 63125000, "dividends_paid": null, "share_repurchases": -50011000, "shares_issued": 2397000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "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 } }