{ "ticker": { "uuid": "aedfad1a-6bb5-4779-b024-0fd08e980774", "symbol": "VITL", "name": "Vital Farms\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/aedfad1a-6bb5-4779-b024-0fd08e980774/", "api_url": "https://sharemaestro.com/factors/api/tickers/aedfad1a-6bb5-4779-b024-0fd08e980774/" }, "latest_snapshot": { "ticker": { "uuid": "aedfad1a-6bb5-4779-b024-0fd08e980774", "symbol": "VITL", "name": "Vital Farms\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/aedfad1a-6bb5-4779-b024-0fd08e980774/", "api_url": "https://sharemaestro.com/factors/api/tickers/aedfad1a-6bb5-4779-b024-0fd08e980774/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.53, "value": 0.88, "quality": 0.21, "momentum": 0.02, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 13.02, "market_cap": 557886871.08, "pe_ratio": 11.6569, "earnings_yield": 0.1203, "ebitda_to_ev": 0.1584, "shareholder_yield": -0.0066, "roe": 0.1446, "piotroski_f_score": 2, "momentum_12_1": -0.6924, "volatility_252d": 0.7174 }, "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": 11.6569, "ev_ebitda": 6.3134, "earnings_yield": 0.1203, "fcf_yield": 0.1902, "shareholder_yield": -0.0066 }, "quality": { "roe": 0.1446, "roic": 0.1417, "gross_margin": 0.3521, "fcf_margin": 0.1396, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.264, "eps_growth_1y": -0.0665, "fcf_growth_1y": 0.4369 }, "momentum": { "price_return_12m": -0.6421, "momentum_12_1": -0.6924, "relative_strength": -0.8583 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.21, "momentum_percentile": 0.02, "growth_composite": 9, "yield_composite": 86, "overall_composite": 47, "os_score": 0.53, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.04, "os": 0.57, "value": 0.92, "quality": 0.22, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.9889, "earnings_yield": 0.1546, "shareholder_yield": -0.0086, "roe": 0.1446, "momentum_12_1": -0.7105 }, { "week_end_date": "2026-06-14", "price": 10.6, "os": 0.57, "value": 0.92, "quality": 0.22, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.4902, "earnings_yield": 0.1467, "shareholder_yield": -0.0081, "roe": 0.1446, "momentum_12_1": -0.7321 }, { "week_end_date": "2026-06-21", "price": 10.41, "os": 0.57, "value": 0.92, "quality": 0.22, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.3201, "earnings_yield": 0.1493, "shareholder_yield": -0.0083, "roe": 0.1446, "momentum_12_1": -0.7204 }, { "week_end_date": "2026-06-28", "price": 11.19, "os": 0.56, "value": 0.91, "quality": 0.23, "momentum": 0, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.0185, "earnings_yield": 0.1393, "shareholder_yield": -0.0077, "roe": 0.1446, "momentum_12_1": -0.7422 }, { "week_end_date": "2026-07-05", "price": 12.76, "os": 0.54, "value": 0.88, "quality": 0.23, "momentum": 0.01, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 11.4241, "earnings_yield": 0.1227, "shareholder_yield": -0.0068, "roe": 0.1446, "momentum_12_1": -0.742 }, { "week_end_date": "2026-07-12", "price": 12.95, "os": 0.56, "value": 0.88, "quality": 0.23, "momentum": 0.06, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 11.5942, "earnings_yield": 0.1209, "shareholder_yield": -0.0067, "roe": 0.1446, "momentum_12_1": -0.7223 }, { "week_end_date": "2026-07-19", "price": 13.55, "os": 0.51, "value": 0.87, "quality": 0.21, "momentum": 0.01, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 12.1314, "earnings_yield": 0.1157, "shareholder_yield": -0.0064, "roe": 0.1446, "momentum_12_1": -0.7217 }, { "week_end_date": "2026-07-26", "price": 13.02, "os": 0.53, "value": 0.88, "quality": 0.21, "momentum": 0.02, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 11.6569, "earnings_yield": 0.1203, "shareholder_yield": -0.0066, "roe": 0.1446, "momentum_12_1": -0.6924 } ], "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": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 759444000, "cost_of_revenue": 473762000, "gross_profit": 285682000, "ebit": 92138000, "ebitda": 106650000, "pretax_income": 91264000, "tax_provision": 24982000, "net_income": 66282000, "net_income_to_common": 66282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 33715000, "capital_expenditure": 81950000, "free_cash_flow": 115665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4482000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606307000, "cost_of_revenue": 376381000, "gross_profit": 229926000, "ebit": 68548000, "ebitda": 81641000, "pretax_income": 67538000, "tax_provision": 14150000, "net_income": 53388000, "net_income_to_common": 53388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150601000, "total_current_assets": 246041000, "total_assets": 359332000, "short_term_debt": 7781000, "long_term_debt": 10929000, "total_debt": 18710000, "total_liabilities": 90030000, "total_equity": 269302000, "shares_outstanding": 45127128, "goodwill_and_intangibles": 3858000 }, "cash_flow": { "operating_cash_flow": 64410000, "capital_expenditure": 28646000, "free_cash_flow": 93056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3521000 } } ], "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": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187155000, "cost_of_revenue": 134146000, "gross_profit": 53009000, "ebit": -1669000, "ebitda": 6415000, "pretax_income": -1859000, "tax_provision": -337000, "net_income": -1522000, "net_income_to_common": -1522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36625000, "total_current_assets": 209176000, "total_assets": 492644000, "short_term_debt": 13483000, "long_term_debt": 40753000, "total_debt": 54236000, "total_liabilities": 161736000, "total_equity": 330908000, "shares_outstanding": 44587704, "goodwill_and_intangibles": 15468000 }, "cash_flow": { "operating_cash_flow": -18555000, "capital_expenditure": 20756000, "free_cash_flow": 2201000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": 0, "net_debt_issued": -1381000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213552000, "cost_of_revenue": 137127000, "gross_profit": 76425000, "ebit": 23961000, "ebitda": 32765000, "pretax_income": 22422000, "tax_provision": 6098000, "net_income": 16324000, "net_income_to_common": 16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 5780000, "capital_expenditure": 37926000, "free_cash_flow": 43706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 521000, "net_debt_issued": -1282000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213552000, "cost_of_revenue": 137127000, "gross_profit": 76425000, "ebit": 23961000, "ebitda": 32765000, "pretax_income": 22422000, "tax_provision": 6098000, "net_income": 16324000, "net_income_to_common": 16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 5780000, "capital_expenditure": 37926000, "free_cash_flow": 43706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 521000, "net_debt_issued": -1282000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213552000, "cost_of_revenue": 137127000, "gross_profit": 76425000, "ebit": 23961000, "ebitda": 32765000, "pretax_income": 22422000, "tax_provision": 6098000, "net_income": 16324000, "net_income_to_common": 16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 5780000, "capital_expenditure": 37926000, "free_cash_flow": 43706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 521000, "net_debt_issued": -1282000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213552000, "cost_of_revenue": 137127000, "gross_profit": 76425000, "ebit": 23961000, "ebitda": 32765000, "pretax_income": 22422000, "tax_provision": 6098000, "net_income": 16324000, "net_income_to_common": 16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 5780000, "capital_expenditure": 37926000, "free_cash_flow": 43706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 521000, "net_debt_issued": -1282000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213552000, "cost_of_revenue": 137127000, "gross_profit": 76425000, "ebit": 23961000, "ebitda": 32765000, "pretax_income": 22422000, "tax_provision": 6098000, "net_income": 16324000, "net_income_to_common": 16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48831000, "total_current_assets": 262550000, "total_assets": 518738000, "short_term_debt": 10343000, "long_term_debt": 43148000, "total_debt": 53491000, "total_liabilities": 167478000, "total_equity": 351260000, "shares_outstanding": 46019607, "goodwill_and_intangibles": 15197000 }, "cash_flow": { "operating_cash_flow": 5780000, "capital_expenditure": 37926000, "free_cash_flow": 43706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 521000, "net_debt_issued": -1282000 } } ] }, "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": "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": 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 } }