{ "ticker": { "uuid": "bcfb851f-828c-4519-a25a-372218cf11b3", "symbol": "NEXN", "name": "Nexxen International Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/bcfb851f-828c-4519-a25a-372218cf11b3/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcfb851f-828c-4519-a25a-372218cf11b3/" }, "latest_snapshot": { "ticker": { "uuid": "bcfb851f-828c-4519-a25a-372218cf11b3", "symbol": "NEXN", "name": "Nexxen International Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/bcfb851f-828c-4519-a25a-372218cf11b3/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcfb851f-828c-4519-a25a-372218cf11b3/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.83, "value": 0.82, "quality": 0.87, "momentum": 0.17, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 9.82, "market_cap": 547178049.78, "pe_ratio": 30.2392, "earnings_yield": 0.0624, "ebitda_to_ev": 0.1954, "shareholder_yield": 0.1403, "roe": 0.0388, "piotroski_f_score": 6, "momentum_12_1": -0.2134, "volatility_252d": 0.3985 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 30.2392, "ev_ebitda": 5.1167, "earnings_yield": 0.0624, "fcf_yield": 0.1972, "shareholder_yield": 0.1403 }, "quality": { "roe": 0.0388, "roic": 0.0492, "gross_margin": 0.8387, "fcf_margin": 0.2548, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0106, "eps_growth_1y": -0.5882, "fcf_growth_1y": -0.3587 }, "momentum": { "price_return_12m": -0.1081, "momentum_12_1": -0.2134, "relative_strength": -0.3243 }, "scores": { "value_percentile": 0.82, "quality_percentile": 0.87, "momentum_percentile": 0.17, "growth_composite": 74, "yield_composite": 10, "overall_composite": 17, "os_score": 0.83, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.53, "os": 0.83, "value": 0.86, "quality": 0.89, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.2668, "earnings_yield": 0.0733, "shareholder_yield": 0.1615, "roe": 0.0388, "momentum_12_1": -0.2826 }, { "week_end_date": "2026-06-14", "price": 8.58, "os": 0.83, "value": 0.87, "quality": 0.88, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.4208, "earnings_yield": 0.0728, "shareholder_yield": 0.1605, "roe": 0.0388, "momentum_12_1": -0.2264 }, { "week_end_date": "2026-06-21", "price": 8.6, "os": 0.84, "value": 0.86, "quality": 0.86, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.4824, "earnings_yield": 0.0726, "shareholder_yield": 0.1601, "roe": 0.0388, "momentum_12_1": -0.1464 }, { "week_end_date": "2026-06-28", "price": 8.66, "os": 0.82, "value": 0.87, "quality": 0.87, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.6671, "earnings_yield": 0.0721, "shareholder_yield": 0.159, "roe": 0.0388, "momentum_12_1": -0.1908 }, { "week_end_date": "2026-07-05", "price": 9.55, "os": 0.83, "value": 0.83, "quality": 0.86, "momentum": 0.19, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 29.4078, "earnings_yield": 0.0644, "shareholder_yield": 0.1442, "roe": 0.0388, "momentum_12_1": -0.1694 }, { "week_end_date": "2026-07-12", "price": 9.65, "os": 0.86, "value": 0.82, "quality": 0.87, "momentum": 0.3, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 29.7311, "earnings_yield": 0.0636, "shareholder_yield": 0.1426, "roe": 0.0388, "momentum_12_1": -0.1191 }, { "week_end_date": "2026-07-19", "price": 10.16, "os": 0.83, "value": 0.8, "quality": 0.88, "momentum": 0.21, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 31.2862, "earnings_yield": 0.06, "shareholder_yield": 0.1356, "roe": 0.0388, "momentum_12_1": -0.1535 }, { "week_end_date": "2026-07-26", "price": 9.82, "os": 0.83, "value": 0.82, "quality": 0.87, "momentum": 0.17, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 30.2392, "earnings_yield": 0.0624, "shareholder_yield": 0.1403, "roe": 0.0388, "momentum_12_1": -0.2134 } ], "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": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364780000, "cost_of_revenue": 54979000, "gross_profit": 309801000, "ebit": 39459000, "ebitda": 102583000, "pretax_income": 37259000, "tax_provision": 12216000, "net_income": 25043000, "net_income_to_common": 25043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 61063558, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 110109000, "capital_expenditure": 12118000, "free_cash_flow": 122227000, "dividends_paid": null, "share_repurchases": -101702000, "shares_issued": null, "net_debt_issued": -16265000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 365477000, "cost_of_revenue": 61020000, "gross_profit": 304457000, "ebit": 47478000, "ebitda": 106154000, "pretax_income": 38532000, "tax_provision": 3095000, "net_income": 35437000, "net_income_to_common": 35437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187068000, "total_current_assets": 412980000, "total_assets": 840513000, "short_term_debt": 14340000, "long_term_debt": null, "total_debt": 37197000, "total_liabilities": 309659000, "total_equity": 530854000, "shares_outstanding": 70088408, "goodwill_and_intangibles": 336768000 }, "cash_flow": { "operating_cash_flow": 150835000, "capital_expenditure": 23521000, "free_cash_flow": 174356000, "dividends_paid": null, "share_repurchases": -60735000, "shares_issued": null, "net_debt_issued": -115142000 } } ], "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": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": 16834000, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": 313021000 }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": 0, "net_debt_issued": -3665000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": 16834000, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": 313021000 }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": 0, "net_debt_issued": -3665000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": 16834000, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": 313021000 }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": 0, "net_debt_issued": -3665000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": 16834000, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": 313021000 }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": 0, "net_debt_issued": -3665000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": null, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": 313021000 }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": null, "net_debt_issued": -3665000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": null, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": null, "net_debt_issued": -3665000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86842000, "cost_of_revenue": 16433000, "gross_profit": 70409000, "ebit": -4140000, "ebitda": 12176000, "pretax_income": -5215000, "tax_provision": 100000, "net_income": -5315000, "net_income_to_common": -5315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94565000, "total_current_assets": 318128000, "total_assets": 739351000, "short_term_debt": 12916000, "long_term_debt": null, "total_debt": 29750000, "total_liabilities": 272601000, "total_equity": 466750000, "shares_outstanding": 59055556, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21049000, "capital_expenditure": 8279000, "free_cash_flow": -12770000, "dividends_paid": null, "share_repurchases": -7301000, "shares_issued": null, "net_debt_issued": -3665000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100711000, "cost_of_revenue": 15461000, "gross_profit": 85250000, "ebit": 14348000, "ebitda": 30604000, "pretax_income": 13984000, "tax_provision": 3448000, "net_income": 10536000, "net_income_to_common": 10536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": 18644000, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 58533333, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 41094664, "capital_expenditure": 3099884, "free_cash_flow": 44194548, "dividends_paid": null, "share_repurchases": -10849000, "shares_issued": 0, "net_debt_issued": -3916000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100711000, "cost_of_revenue": 15461000, "gross_profit": 85250000, "ebit": 14348000, "ebitda": 30604000, "pretax_income": 13984000, "tax_provision": 3448000, "net_income": 10536000, "net_income_to_common": 10536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": 18644000, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 58533333, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 41094664, "capital_expenditure": 3099884, "free_cash_flow": 44194548, "dividends_paid": null, "share_repurchases": -10849000, "shares_issued": 0, "net_debt_issued": -3916000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100711000, "cost_of_revenue": 15461000, "gross_profit": 85250000, "ebit": 14348000, "ebitda": 30604000, "pretax_income": 13984000, "tax_provision": 3448000, "net_income": 10536000, "net_income_to_common": 10536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": 18644000, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 58533333, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 41094664, "capital_expenditure": 3099884, "free_cash_flow": 44194548, "dividends_paid": null, "share_repurchases": -10849000, "shares_issued": 0, "net_debt_issued": -3916000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100711000, "cost_of_revenue": 15461000, "gross_profit": 85250000, "ebit": 14348000, "ebitda": 30604000, "pretax_income": 13984000, "tax_provision": 3448000, "net_income": 10536000, "net_income_to_common": 10536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": 18644000, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 58533333, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 41094664, "capital_expenditure": 3099884, "free_cash_flow": 44194548, "dividends_paid": null, "share_repurchases": -10849000, "shares_issued": 0, "net_debt_issued": -3916000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100711000, "cost_of_revenue": 15461000, "gross_profit": 85250000, "ebit": 14348000, "ebitda": 30604000, "pretax_income": 13984000, "tax_provision": 3448000, "net_income": 10536000, "net_income_to_common": 10536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133308000, "total_current_assets": 337334000, "total_assets": 756073000, "short_term_debt": 13287000, "long_term_debt": null, "total_debt": 31931000, "total_liabilities": 281402000, "total_equity": 474671000, "shares_outstanding": 58533333, "goodwill_and_intangibles": 318376000 }, "cash_flow": { "operating_cash_flow": 41094664, "capital_expenditure": 3099884, "free_cash_flow": 44194548, "dividends_paid": null, "share_repurchases": -10849000, "shares_issued": null, "net_debt_issued": -3916000 } } ] }, "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": "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }