{ "ticker": { "uuid": "b77813e6-5910-4011-90d6-ab723d714378", "symbol": "XZO", "name": "Exzeo Group, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/b77813e6-5910-4011-90d6-ab723d714378/", "api_url": "https://sharemaestro.com/factors/api/tickers/b77813e6-5910-4011-90d6-ab723d714378/" }, "latest_snapshot": { "ticker": { "uuid": "b77813e6-5910-4011-90d6-ab723d714378", "symbol": "XZO", "name": "Exzeo Group, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/b77813e6-5910-4011-90d6-ab723d714378/", "api_url": "https://sharemaestro.com/factors/api/tickers/b77813e6-5910-4011-90d6-ab723d714378/" }, "week_end_date": "2026-09-18", "universe": "USD_US", "score": { "os": 0.52, "value": 0.3, "quality": 0.75, "momentum": 0.64, "coverage": 0.909, "confidence": 0.909, "delta": 0.14 }, "headline_factors": { "price": 16.56, "market_cap": 1491822802.08, "pe_ratio": 17.1849, "earnings_yield": 0.079, "ebitda_to_ev": 0.0812, "shareholder_yield": 0, "roe": 0.3012, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.6605 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 17.1849, "ev_ebitda": 12.316, "earnings_yield": 0.079, "fcf_yield": 0.0599, "shareholder_yield": 0 }, "quality": { "roe": 0.3012, "roic": 0.5085, "gross_margin": 0.6114, "fcf_margin": 0.3676, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2178, "eps_growth_1y": 0.5345, "fcf_growth_1y": -0.0495 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.3, "quality_percentile": 0.75, "momentum_percentile": 0.64, "growth_composite": 9, "yield_composite": 84, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.22, "os": 0.83, "value": 0.71, "quality": 0.84, "momentum": 0.48, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.1066, "earnings_yield": 0.1167, "shareholder_yield": -0.1287, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 13.1, "os": 0.84, "value": 0.73, "quality": 0.85, "momentum": 0.48, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.9786, "earnings_yield": 0.118, "shareholder_yield": -0.1299, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 13.27, "os": 0.87, "value": 0.72, "quality": 0.87, "momentum": 0.58, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.16, "earnings_yield": 0.1162, "shareholder_yield": -0.1282, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 15.93, "os": 0.59, "value": 0.35, "quality": 0.85, "momentum": 0.55, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.9984, "earnings_yield": 0.0932, "shareholder_yield": -0.1068, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 18.69, "os": 0.37, "value": 0.26, "quality": 0.85, "momentum": 0.36, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 19.9435, "earnings_yield": 0.0774, "shareholder_yield": -0.091, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 17.04, "os": 0.45, "value": 0.31, "quality": 0.84, "momentum": 0.38, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 18.1828, "earnings_yield": 0.0861, "shareholder_yield": -0.0999, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 16.1, "os": 0.6, "value": 0.33, "quality": 0.84, "momentum": 0.63, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 17.1798, "earnings_yield": 0.0921, "shareholder_yield": -0.1057, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 15.31, "os": 0.77, "value": 0.65, "quality": 0.84, "momentum": 0.35, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 16.3368, "earnings_yield": 0.0977, "shareholder_yield": -0.1111, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-08-02", "price": 15.52, "os": 0.47, "value": 0.35, "quality": 0.84, "momentum": 0.36, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 16.5609, "earnings_yield": 0.0961, "shareholder_yield": -0.1096, "roe": 0.3099, "momentum_12_1": null }, { "week_end_date": "2026-08-09", "price": 15.5, "os": 0.45, "value": 0.34, "quality": 0.83, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.2336, "earnings_yield": 0.0904, "shareholder_yield": -0.1098, "roe": 0.3012, "momentum_12_1": null }, { "week_end_date": "2026-08-16", "price": 15.17, "os": 0.55, "value": 0.33, "quality": 0.71, "momentum": 0.66, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.7425, "earnings_yield": 0.094, "shareholder_yield": -0.1132, "roe": 0.3012, "momentum_12_1": null }, { "week_end_date": "2026-08-23", "price": 16.87, "os": 0.38, "value": 0.32, "quality": 0.74, "momentum": 0.36, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.5066, "earnings_yield": 0.0836, "shareholder_yield": -0.1018, "roe": 0.3012, "momentum_12_1": null }, { "week_end_date": "2026-08-30", "price": 16.89, "os": 0.37, "value": 0.31, "quality": 0.74, "momentum": 0.36, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.5274, "earnings_yield": 0.0835, "shareholder_yield": -0.1017, "roe": 0.3012, "momentum_12_1": null }, { "week_end_date": "2026-09-04", "price": 16.55, "os": 0.53, "value": 0.32, "quality": 0.73, "momentum": 0.62, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.1745, "earnings_yield": 0.0854, "shareholder_yield": -0.1038, "roe": 0.3012, "momentum_12_1": null }, { "week_end_date": "2026-09-11", "price": 16.02, "os": 0.38, "value": 0.31, "quality": 0.75, "momentum": 0.34, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 16.6245, "earnings_yield": 0.0819, "shareholder_yield": 0, "roe": 0.3012, "momentum_12_1": null }, { "week_end_date": "2026-09-18", "price": 16.56, "os": 0.52, "value": 0.3, "quality": 0.75, "momentum": 0.64, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 17.1849, "earnings_yield": 0.079, "shareholder_yield": 0, "roe": 0.3012, "momentum_12_1": null } ], "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 105990000, "ebitda": 108924000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": 0.99, "eps_diluted": 0.99, "shares_basic": 80171000, "shares_diluted": 80171000 }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": -2844000, "free_cash_flow": 97454000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 105990000, "ebitda": 108924000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": -2844000, "free_cash_flow": 97454000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 110292000, "ebitda": 113226000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": -2844000, "free_cash_flow": 97454000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 110292000, "ebitda": 113226000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": 2844000, "free_cash_flow": 103142000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 110292000, "ebitda": 113226000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": 2844000, "free_cash_flow": 103142000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 110292000, "ebitda": 113226000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": 2844000, "free_cash_flow": 103142000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 110292000, "ebitda": 113226000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": 2844000, "free_cash_flow": 103142000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "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": 216980000, "cost_of_revenue": 89370000, "gross_profit": 127610000, "ebit": 110292000, "ebitda": 113226000, "pretax_income": 110292000, "tax_provision": 27543000, "net_income": 82749000, "net_income_to_common": 82749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305372000, "total_current_assets": 325821000, "total_assets": 347734000, "short_term_debt": 2413000, "long_term_debt": 4832000, "total_debt": 7245000, "total_liabilities": 93578000, "total_equity": 254156000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": 2844000, "free_cash_flow": 103142000, "dividends_paid": 0, "share_repurchases": -1490000, "shares_issued": 156205000, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57787000, "cost_of_revenue": 20949000, "gross_profit": 36838000, "ebit": 28463000, "ebitda": 29199000, "pretax_income": 31426000, "tax_provision": 8157000, "net_income": 23269000, "net_income_to_common": 23269000, "eps_basic": 0.26, "eps_diluted": 0.26, "shares_basic": 88228000, "shares_diluted": 88228000 }, "balance_sheet": { "cash_and_equivalents": 136731000, "total_current_assets": 169703000, "total_assets": 385783000, "short_term_debt": 2482000, "long_term_debt": 4140000, "total_debt": 6622000, "total_liabilities": 97612000, "total_equity": 288171000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15415000, "capital_expenditure": -209000, "free_cash_flow": 15206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57787000, "cost_of_revenue": 20949000, "gross_profit": 36838000, "ebit": 28463000, "ebitda": 29199000, "pretax_income": 31426000, "tax_provision": 8157000, "net_income": 23269000, "net_income_to_common": 23269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136731000, "total_current_assets": 169703000, "total_assets": 385783000, "short_term_debt": 2482000, "long_term_debt": 4140000, "total_debt": 6622000, "total_liabilities": 97612000, "total_equity": 288171000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15415000, "capital_expenditure": -209000, "free_cash_flow": 15206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57787000, "cost_of_revenue": 20949000, "gross_profit": 36838000, "ebit": 31426000, "ebitda": 32152000, "pretax_income": 31426000, "tax_provision": 8157000, "net_income": 23269000, "net_income_to_common": 23269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136731000, "total_current_assets": 169703000, "total_assets": 385783000, "short_term_debt": 2482000, "long_term_debt": 4140000, "total_debt": 6622000, "total_liabilities": 97612000, "total_equity": 288171000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15415000, "capital_expenditure": -209000, "free_cash_flow": 15206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57787000, "cost_of_revenue": 20949000, "gross_profit": 36838000, "ebit": 31426000, "ebitda": 32152000, "pretax_income": 31426000, "tax_provision": 8157000, "net_income": 23269000, "net_income_to_common": 23269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136731000, "total_current_assets": 169703000, "total_assets": 385783000, "short_term_debt": 2482000, "long_term_debt": 4140000, "total_debt": 6622000, "total_liabilities": 97612000, "total_equity": 288171000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15415000, "capital_expenditure": 209000, "free_cash_flow": 15624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57787000, "cost_of_revenue": 20087000, "gross_profit": 37700000, "ebit": 30856000, "ebitda": 31003000, "pretax_income": 31426000, "tax_provision": 8157000, "net_income": 23269000, "net_income_to_common": 23269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136731000, "total_current_assets": 169703000, "total_assets": 385783000, "short_term_debt": 2482000, "long_term_debt": null, "total_debt": 6622000, "total_liabilities": 97612000, "total_equity": 288171000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40887000, "capital_expenditure": 536000, "free_cash_flow": 41423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 25075000, "ebitda": 25805000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": 0.22, "eps_diluted": 0.22, "shares_basic": 88385000, "shares_diluted": 88385000 }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": -327000, "free_cash_flow": 25145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 25075000, "ebitda": 25805000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": -327000, "free_cash_flow": 25145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 27587000, "ebitda": 28303000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": -327000, "free_cash_flow": 25145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 27587000, "ebitda": 28303000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": 327000, "free_cash_flow": 25799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 27587000, "ebitda": 28303000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": 327000, "free_cash_flow": 25799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 27587000, "ebitda": 28303000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": 327000, "free_cash_flow": 25799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 55534000, "cost_of_revenue": 23653000, "gross_profit": 31881000, "ebit": 27587000, "ebitda": 28303000, "pretax_income": 27587000, "tax_provision": 7181000, "net_income": 20406000, "net_income_to_common": 20406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231381000, "total_current_assets": 260929000, "total_assets": 379768000, "short_term_debt": 2450000, "long_term_debt": 4479000, "total_debt": 6929000, "total_liabilities": 104827000, "total_equity": 274941000, "shares_outstanding": 90913540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25472000, "capital_expenditure": 327000, "free_cash_flow": 25799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 16, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-09-18", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }