{ "ticker": { "uuid": "a994c803-17a7-4524-8c46-09124020e9cb", "symbol": "NABL", "name": "N-Able Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/a994c803-17a7-4524-8c46-09124020e9cb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a994c803-17a7-4524-8c46-09124020e9cb/" }, "latest_snapshot": { "ticker": { "uuid": "a994c803-17a7-4524-8c46-09124020e9cb", "symbol": "NABL", "name": "N-Able Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/a994c803-17a7-4524-8c46-09124020e9cb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a994c803-17a7-4524-8c46-09124020e9cb/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.17, "value": 0.32, "quality": 0.69, "momentum": 0.01, "coverage": 0.909, "confidence": 0.861, "delta": 4 }, "headline_factors": { "price": 4.68, "market_cap": 881610397.2, "pe_ratio": null, "earnings_yield": 0.0265, "ebitda_to_ev": 0.0603, "shareholder_yield": 0.0315, "roe": -0.0131, "piotroski_f_score": 4, "momentum_12_1": -0.4697, "volatility_252d": 0.648 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 16.5749, "earnings_yield": 0.0265, "fcf_yield": 0.0918, "shareholder_yield": 0.0315 }, "quality": { "roe": -0.0131, "roic": 0.0213, "gross_margin": 0.7764, "fcf_margin": 0.2089, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1197, "eps_growth_1y": null, "fcf_growth_1y": -0.0719 }, "momentum": { "price_return_12m": -0.3961, "momentum_12_1": -0.4697, "relative_strength": -19.2016 }, "scores": { "value_percentile": 0.32, "quality_percentile": 0.69, "momentum_percentile": 0.01, "growth_composite": 29, "yield_composite": 17, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.909, "signal_confidence": 0.861 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.78, "os": 0.58, "value": 0.66, "quality": 0.73, "momentum": 0.04, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0309, "shareholder_yield": 0.039, "roe": -0.0131, "momentum_12_1": -0.4238 }, { "week_end_date": "2026-06-14", "price": 3.21, "os": 0.65, "value": 0.73, "quality": 0.71, "momentum": 0.08, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0344, "shareholder_yield": 0.046, "roe": -0.0131, "momentum_12_1": -0.5637 }, { "week_end_date": "2026-06-21", "price": 3.06, "os": 0.63, "value": 0.73, "quality": 0.7, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0355, "shareholder_yield": 0.0482, "roe": -0.0131, "momentum_12_1": -0.5126 }, { "week_end_date": "2026-06-28", "price": 3.54, "os": 0.64, "value": 0.69, "quality": 0.71, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0323, "shareholder_yield": 0.0417, "roe": -0.0131, "momentum_12_1": -0.5443 }, { "week_end_date": "2026-07-05", "price": 4.11, "os": 0.54, "value": 0.64, "quality": 0.69, "momentum": 0.03, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0291, "shareholder_yield": 0.0359, "roe": -0.0131, "momentum_12_1": -0.5418 }, { "week_end_date": "2026-07-12", "price": 4.23, "os": 0.21, "value": 0.37, "quality": 0.69, "momentum": 0.01, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0285, "shareholder_yield": 0.0349, "roe": -0.0131, "momentum_12_1": -0.5831 }, { "week_end_date": "2026-07-19", "price": 4.77, "os": 0.18, "value": 0.31, "quality": 0.69, "momentum": 0.05, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0261, "shareholder_yield": 0.0309, "roe": -0.0131, "momentum_12_1": -0.6161 }, { "week_end_date": "2026-07-26", "price": 4.08, "os": 0.21, "value": 0.36, "quality": 0.69, "momentum": 0.04, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0292, "shareholder_yield": 0.0362, "roe": -0.0131, "momentum_12_1": -0.5688 }, { "week_end_date": "2026-08-02", "price": 4.68, "os": 0.17, "value": 0.32, "quality": 0.69, "momentum": 0.01, "confidence": 0.861, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0265, "shareholder_yield": 0.0315, "roe": -0.0131, "momentum_12_1": -0.4697 } ], "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": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 511430000, "cost_of_revenue": 118581000, "gross_profit": 392849000, "ebit": 38388000, "ebitda": 82445000, "pretax_income": 2391000, "tax_provision": 19423000, "net_income": -17032000, "net_income_to_common": -17032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 187819000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 93202000, "capital_expenditure": 18139000, "free_cash_flow": 111341000, "dividends_paid": null, "share_repurchases": -30038000, "shares_issued": null, "net_debt_issued": 61375000 } } ], "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": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": -3404000, "ebitda": 7952000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 4239000, "free_cash_flow": 21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 133675000, "cost_of_revenue": 32310000, "gross_profit": 101365000, "ebit": 13150000, "ebitda": 24506000, "pretax_income": 4185000, "tax_provision": 4800000, "net_income": -615000, "net_income_to_common": -615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117812000, "total_current_assets": 207976000, "total_assets": 1395316000, "short_term_debt": 10359000, "long_term_debt": 389099000, "total_debt": 435661000, "total_liabilities": 596485000, "total_equity": 798831000, "shares_outstanding": 187546000, "goodwill_and_intangibles": 1074653000 }, "cash_flow": { "operating_cash_flow": 17471000, "capital_expenditure": 1687000, "free_cash_flow": 19158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1180000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 130274000, "cost_of_revenue": 31418000, "gross_profit": 98856000, "ebit": 9518000, "ebitda": 21048000, "pretax_income": -2687000, "tax_provision": 4544000, "net_income": -7231000, "net_income_to_common": -7231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 186655000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 25336000, "capital_expenditure": 4483000, "free_cash_flow": 29819000, "dividends_paid": null, "share_repurchases": -10038000, "shares_issued": 0, "net_debt_issued": -336000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 130274000, "cost_of_revenue": 31418000, "gross_profit": 98856000, "ebit": 9518000, "ebitda": 21048000, "pretax_income": -2687000, "tax_provision": 4544000, "net_income": -7231000, "net_income_to_common": -7231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 186655000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 25336000, "capital_expenditure": 4483000, "free_cash_flow": 29819000, "dividends_paid": null, "share_repurchases": -10038000, "shares_issued": 0, "net_debt_issued": -336000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 130274000, "cost_of_revenue": 31418000, "gross_profit": 98856000, "ebit": 9518000, "ebitda": 21048000, "pretax_income": -2687000, "tax_provision": 4544000, "net_income": -7231000, "net_income_to_common": -7231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 186655000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 25336000, "capital_expenditure": 4483000, "free_cash_flow": 29819000, "dividends_paid": null, "share_repurchases": -10038000, "shares_issued": 0, "net_debt_issued": -336000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 130274000, "cost_of_revenue": 31418000, "gross_profit": 98856000, "ebit": 9518000, "ebitda": 21048000, "pretax_income": -2687000, "tax_provision": 4544000, "net_income": -7231000, "net_income_to_common": -7231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111837000, "total_current_assets": 216440000, "total_assets": 1409906000, "short_term_debt": 11203000, "long_term_debt": 389873000, "total_debt": 459644000, "total_liabilities": 605251000, "total_equity": 804655000, "shares_outstanding": 186655000, "goodwill_and_intangibles": 1089086000 }, "cash_flow": { "operating_cash_flow": 25336000, "capital_expenditure": 4483000, "free_cash_flow": 29819000, "dividends_paid": null, "share_repurchases": -10038000, "shares_issued": 0, "net_debt_issued": -336000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "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/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }