{ "ticker": { "uuid": "9e7b1869-bd0f-405e-9478-edd22aeafa4f", "symbol": "NCSM", "name": "NCS Multistage Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9e7b1869-bd0f-405e-9478-edd22aeafa4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e7b1869-bd0f-405e-9478-edd22aeafa4f/" }, "latest_snapshot": { "ticker": { "uuid": "9e7b1869-bd0f-405e-9478-edd22aeafa4f", "symbol": "NCSM", "name": "NCS Multistage Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9e7b1869-bd0f-405e-9478-edd22aeafa4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e7b1869-bd0f-405e-9478-edd22aeafa4f/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.96, "value": 0.97, "quality": 0.66, "momentum": 0.82, "coverage": 0.97, "confidence": 0.94, "delta": 1 }, "headline_factors": { "price": 43.59, "market_cap": 114402957.57, "pe_ratio": 5.9212, "earnings_yield": 0.1367, "ebitda_to_ev": 0.1942, "shareholder_yield": 0.0099, "roe": 0.1548, "piotroski_f_score": 5, "momentum_12_1": 0.5698, "volatility_252d": 0.8164 }, "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": 5.9212, "ev_ebitda": 5.1487, "earnings_yield": 0.1367, "fcf_yield": 0.2496, "shareholder_yield": 0.0099 }, "quality": { "roe": 0.1548, "roic": 0.1115, "gross_margin": 0.3674, "fcf_margin": 0.1475, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0646, "eps_growth_1y": 1.2521, "fcf_growth_1y": 0.828 }, "momentum": { "price_return_12m": 0.3838, "momentum_12_1": 0.5698, "relative_strength": 0.1877 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.66, "momentum_percentile": 0.82, "growth_composite": 17, "yield_composite": 69, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 52, "os": 0.96, "value": 0.95, "quality": 0.66, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.0636, "earnings_yield": 0.1131, "shareholder_yield": 0.0083, "roe": 0.1548, "momentum_12_1": 0.319 }, { "week_end_date": "2026-06-14", "price": 54.33, "os": 0.95, "value": 0.95, "quality": 0.65, "momentum": 0.79, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.3801, "earnings_yield": 0.108, "shareholder_yield": 0.0079, "roe": 0.1548, "momentum_12_1": 0.3818 }, { "week_end_date": "2026-06-21", "price": 49.45, "os": 0.96, "value": 0.96, "quality": 0.64, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.7172, "earnings_yield": 0.1194, "shareholder_yield": 0.0087, "roe": 0.1548, "momentum_12_1": 0.3685 }, { "week_end_date": "2026-06-28", "price": 44.44, "os": 0.95, "value": 0.97, "quality": 0.66, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.0366, "earnings_yield": 0.1338, "shareholder_yield": 0.0097, "roe": 0.1548, "momentum_12_1": 0.425 }, { "week_end_date": "2026-07-05", "price": 44.59, "os": 0.97, "value": 0.97, "quality": 0.67, "momentum": 0.85, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 6.057, "earnings_yield": 0.1334, "shareholder_yield": 0.0097, "roe": 0.1548, "momentum_12_1": 0.7316 }, { "week_end_date": "2026-07-12", "price": 45.33, "os": 0.97, "value": 0.97, "quality": 0.65, "momentum": 0.9, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 6.1575, "earnings_yield": 0.131, "shareholder_yield": 0.0095, "roe": 0.1548, "momentum_12_1": 0.8146 }, { "week_end_date": "2026-07-19", "price": 43.59, "os": 0.96, "value": 0.97, "quality": 0.66, "momentum": 0.82, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 5.9212, "earnings_yield": 0.1367, "shareholder_yield": 0.0099, "roe": 0.1548, "momentum_12_1": 0.5698 } ], "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": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 17071000, "ebitda": 22956000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 12947000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": -326000, "shares_issued": null, "net_debt_issued": -2222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 17071000, "ebitda": 22956000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 12947000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": -326000, "shares_issued": null, "net_debt_issued": -2222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 17071000, "ebitda": 22956000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 12947000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": -326000, "shares_issued": null, "net_debt_issued": -2222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 17071000, "ebitda": 22956000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 12947000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": -326000, "shares_issued": null, "net_debt_issued": -2222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 17071000, "ebitda": 22956000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 12947000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": -326000, "shares_issued": null, "net_debt_issued": -2222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 11799000, "ebitda": 17684000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 12947000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": -326000, "shares_issued": null, "net_debt_issued": -2222000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 162557000, "cost_of_revenue": 100412000, "gross_profit": 62145000, "ebit": 8668000, "ebitda": 13984000, "pretax_income": 8254000, "tax_provision": 116000, "net_income": 6593000, "net_income_to_common": 6593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25880000, "total_current_assets": 105570000, "total_assets": 152812000, "short_term_debt": 3743000, "long_term_debt": null, "total_debt": 14635000, "total_liabilities": 36703000, "total_equity": 98839000, "shares_outstanding": 2590000, "goodwill_and_intangibles": 18912000 }, "cash_flow": { "operating_cash_flow": 12725000, "capital_expenditure": 1309000, "free_cash_flow": 14034000, "dividends_paid": null, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -1952000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 162557000, "cost_of_revenue": 100412000, "gross_profit": 62145000, "ebit": 8668000, "ebitda": 13984000, "pretax_income": 8254000, "tax_provision": 116000, "net_income": 6593000, "net_income_to_common": 6593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25880000, "total_current_assets": 105570000, "total_assets": 152812000, "short_term_debt": 3743000, "long_term_debt": null, "total_debt": 14635000, "total_liabilities": 36703000, "total_equity": 98839000, "shares_outstanding": 2590000, "goodwill_and_intangibles": 18912000 }, "cash_flow": { "operating_cash_flow": 12725000, "capital_expenditure": 1309000, "free_cash_flow": 14034000, "dividends_paid": null, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -1952000 } } ], "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": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2601000, "ebitda": 4196000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": -1074000, "shares_issued": null, "net_debt_issued": -613000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2601000, "ebitda": 4196000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": -1074000, "shares_issued": null, "net_debt_issued": -613000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2601000, "ebitda": 4196000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": -1074000, "shares_issued": null, "net_debt_issued": -613000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2601000, "ebitda": 4196000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": -1074000, "shares_issued": null, "net_debt_issued": -613000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2601000, "ebitda": 4196000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": -1074000, "shares_issued": null, "net_debt_issued": -613000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2589000, "ebitda": 4184000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": -1074000, "shares_issued": null, "net_debt_issued": -613000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 7376000, "ebitda": 8953000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 7688000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": -596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 7376000, "ebitda": 8953000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 7688000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": -596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 7376000, "ebitda": 8953000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 7688000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": -596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 7376000, "ebitda": 8953000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 7688000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": -596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 7376000, "ebitda": 8953000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 7688000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": -596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 5721000, "ebitda": 7298000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 7688000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": -596000 } } ] }, "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": "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": "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "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 } }