{ "ticker": { "uuid": "c320d1ef-a7c8-4845-b1e2-f454acafe0dd", "symbol": "TBBK", "name": "The Bancorp Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/c320d1ef-a7c8-4845-b1e2-f454acafe0dd/", "api_url": "https://sharemaestro.com/factors/api/tickers/c320d1ef-a7c8-4845-b1e2-f454acafe0dd/" }, "latest_snapshot": { "ticker": { "uuid": "c320d1ef-a7c8-4845-b1e2-f454acafe0dd", "symbol": "TBBK", "name": "The Bancorp Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/c320d1ef-a7c8-4845-b1e2-f454acafe0dd/", "api_url": "https://sharemaestro.com/factors/api/tickers/c320d1ef-a7c8-4845-b1e2-f454acafe0dd/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.73, "value": 0.66, "quality": 0.9, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": -0.08 }, "headline_factors": { "price": 69.64, "market_cap": 2840393378.76, "pe_ratio": 12.246, "earnings_yield": 0.0812, "ebitda_to_ev": 0.0822, "shareholder_yield": 0.1414, "roe": 0.3288, "piotroski_f_score": 5, "momentum_12_1": 0.0593, "volatility_252d": 0.376 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 12.246, "ev_ebitda": 12.1653, "earnings_yield": 0.0812, "fcf_yield": 0.069, "shareholder_yield": 0.1414 }, "quality": { "roe": 0.3288, "roic": 0.1402, "gross_margin": 0.7041, "fcf_margin": 0.3454, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0719, "eps_growth_1y": 0.0335, "fcf_growth_1y": -0.2765 }, "momentum": { "price_return_12m": 0.1093, "momentum_12_1": 0.0593, "relative_strength": -0.06 }, "scores": { "value_percentile": 0.66, "quality_percentile": 0.9, "momentum_percentile": 0.22, "growth_composite": 75, "yield_composite": 10, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 54.11, "os": 0.82, "value": 0.8, "quality": 0.8, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.748, "earnings_yield": 0.1272, "shareholder_yield": 0.1726, "roe": 0.3316, "momentum_12_1": 0.092 }, { "week_end_date": "2026-06-14", "price": 57.46, "os": 0.81, "value": 0.78, "quality": 0.8, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.3515, "earnings_yield": 0.1203, "shareholder_yield": 0.1626, "roe": 0.3316, "momentum_12_1": 0.0717 }, { "week_end_date": "2026-06-21", "price": 56.17, "os": 0.81, "value": 0.78, "quality": 0.77, "momentum": 0.3, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.1191, "earnings_yield": 0.1229, "shareholder_yield": 0.1663, "roe": 0.3316, "momentum_12_1": 0.0832 }, { "week_end_date": "2026-06-28", "price": 62.27, "os": 0.76, "value": 0.75, "quality": 0.78, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.218, "earnings_yield": 0.1115, "shareholder_yield": 0.15, "roe": 0.3316, "momentum_12_1": -0.0341 }, { "week_end_date": "2026-07-05", "price": 63.89, "os": 0.8, "value": 0.74, "quality": 0.8, "momentum": 0.27, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 11.5098, "earnings_yield": 0.1088, "shareholder_yield": 0.1462, "roe": 0.3316, "momentum_12_1": -0.0813 }, { "week_end_date": "2026-07-12", "price": 66.5, "os": 0.8, "value": 0.71, "quality": 0.8, "momentum": 0.34, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 11.98, "earnings_yield": 0.1048, "shareholder_yield": 0.1405, "roe": 0.3316, "momentum_12_1": -0.0891 }, { "week_end_date": "2026-07-19", "price": 68.4, "os": 0.74, "value": 0.71, "quality": 0.78, "momentum": 0.21, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 12.3223, "earnings_yield": 0.102, "shareholder_yield": 0.1366, "roe": 0.3316, "momentum_12_1": -0.1693 }, { "week_end_date": "2026-07-26", "price": 66.98, "os": 0.77, "value": 0.72, "quality": 0.78, "momentum": 0.27, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 12.0665, "earnings_yield": 0.1041, "shareholder_yield": 0.1395, "roe": 0.3316, "momentum_12_1": -0.0219 }, { "week_end_date": "2026-08-02", "price": 67.07, "os": 0.81, "value": 0.68, "quality": 0.88, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.0392, "earnings_yield": 0.0859, "shareholder_yield": 0.1348, "roe": 0.3288, "momentum_12_1": 0.0224 }, { "week_end_date": "2026-08-09", "price": 69.64, "os": 0.73, "value": 0.66, "quality": 0.9, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.246, "earnings_yield": 0.0812, "shareholder_yield": 0.1414, "roe": 0.3288, "momentum_12_1": 0.0593 } ], "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": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 690464000, "cost_of_revenue": 177693000, "gross_profit": 512771000, "ebit": 303037000, "ebitda": 307687000, "pretax_income": 303037000, "tax_provision": 74824000, "net_income": 228213000, "net_income_to_common": 228213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 46421672, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": 265009000, "capital_expenditure": 7090000, "free_cash_flow": 272099000, "dividends_paid": null, "share_repurchases": -378341000, "shares_issued": 2061000, "net_debt_issued": 298532000 } } ], "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": 205161000, "cost_of_revenue": 67744000, "gross_profit": 137417000, "ebit": 80941000, "ebitda": 80941000, "pretax_income": 80941000, "tax_provision": 20285000, "net_income": 60656000, "net_income_to_common": 60656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9527000, "total_current_assets": 52869000, "total_assets": 9215977000, "short_term_debt": 744000000, "long_term_debt": 214256000, "total_debt": 958256000, "total_liabilities": 8510596000, "total_equity": 705381000, "shares_outstanding": 41794160, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120105000, "capital_expenditure": 934000, "free_cash_flow": 121039000, "dividends_paid": null, "share_repurchases": -50468000, "shares_issued": null, "net_debt_issued": 274000000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 73040000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": 80941000, "tax_provision": 20285000, "net_income": 60656000, "net_income_to_common": 60656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9527000, "total_current_assets": 1667759000, "total_assets": 9215977000, "short_term_debt": 744000000, "long_term_debt": null, "total_debt": 744000000, "total_liabilities": 8510596000, "total_equity": 705381000, "shares_outstanding": 41794160, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "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": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 79957000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165339000, "cost_of_revenue": 27601000, "gross_profit": 137738000, "ebit": 78712000, "ebitda": 78712000, "pretax_income": 78712000, "tax_provision": 18643000, "net_income": 60069000, "net_income_to_common": 60069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67183000, "total_current_assets": 130455000, "total_assets": 9898764000, "short_term_debt": 470000000, "long_term_debt": 223347000, "total_debt": 223347000, "total_liabilities": 9201814000, "total_equity": 696950000, "shares_outstanding": 42594824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85240000, "capital_expenditure": 468000, "free_cash_flow": 85708000, "dividends_paid": null, "share_repurchases": -50290000, "shares_issued": null, "net_debt_issued": 271000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 169837000, "cost_of_revenue": 41423000, "gross_profit": 128414000, "ebit": 74995000, "ebitda": 76264000, "pretax_income": 74995000, "tax_provision": 18703000, "net_income": 56292000, "net_income_to_common": 56292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112649000, "total_current_assets": 175611000, "total_assets": 9352425000, "short_term_debt": 199000000, "long_term_debt": 223366000, "total_debt": 223366000, "total_liabilities": 8662629000, "total_equity": 689796000, "shares_outstanding": 44078506, "goodwill_and_intangibles": 856000 }, "cash_flow": { "operating_cash_flow": -31624000, "capital_expenditure": 5175000, "free_cash_flow": -26449000, "dividends_paid": null, "share_repurchases": -151490000, "shares_issued": 0, "net_debt_issued": -1000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Value and Financial Strength", "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }