{ "ticker": { "uuid": "c61de170-7d03-4eec-a369-6b80767d1537", "symbol": "VICR", "name": "Vicor Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/c61de170-7d03-4eec-a369-6b80767d1537/", "api_url": "https://sharemaestro.com/factors/api/tickers/c61de170-7d03-4eec-a369-6b80767d1537/" }, "latest_snapshot": { "ticker": { "uuid": "c61de170-7d03-4eec-a369-6b80767d1537", "symbol": "VICR", "name": "Vicor Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/c61de170-7d03-4eec-a369-6b80767d1537/", "api_url": "https://sharemaestro.com/factors/api/tickers/c61de170-7d03-4eec-a369-6b80767d1537/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.49, "value": 0, "quality": 0.92, "momentum": 0.99, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 237.62, "market_cap": 10831053931.34, "pe_ratio": 79.2375, "earnings_yield": 0.0117, "ebitda_to_ev": 0.0137, "shareholder_yield": -0.0019, "roe": 0.1813, "piotroski_f_score": 8, "momentum_12_1": 5.9747, "volatility_252d": 0.8964 }, "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": 79.2375, "ev_ebitda": 73.0181, "earnings_yield": 0.0117, "fcf_yield": 0.0138, "shareholder_yield": -0.0019 }, "quality": { "roe": 0.1813, "roic": 0.2564, "gross_margin": 0.5881, "fcf_margin": 0.3045, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.2778, "eps_growth_1y": 4.9069, "fcf_growth_1y": 0.609 }, "momentum": { "price_return_12m": 4.0015, "momentum_12_1": 5.9747, "relative_strength": 3.8054 }, "scores": { "value_percentile": 0, "quality_percentile": 0.92, "momentum_percentile": 0.99, "growth_composite": 1, "yield_composite": 88, "overall_composite": 51, "os_score": 0.49, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 271.04, "os": 0.48, "value": 0, "quality": 0.91, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 90.3818, "earnings_yield": 0.0102, "shareholder_yield": -0.0017, "roe": 0.1813, "momentum_12_1": 4.6666 }, { "week_end_date": "2026-06-14", "price": 303.77, "os": 0.48, "value": 0, "quality": 0.91, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 101.2961, "earnings_yield": 0.0091, "shareholder_yield": -0.0015, "roe": 0.1813, "momentum_12_1": 5.2696 }, { "week_end_date": "2026-06-21", "price": 331.37, "os": 0.48, "value": 0, "quality": 0.91, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 110.4997, "earnings_yield": 0.0083, "shareholder_yield": -0.0014, "roe": 0.1813, "momentum_12_1": 5.081 }, { "week_end_date": "2026-06-28", "price": 326.93, "os": 0.45, "value": 0, "quality": 0.91, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 109.0191, "earnings_yield": 0.0084, "shareholder_yield": -0.0014, "roe": 0.1813, "momentum_12_1": 6.1762 }, { "week_end_date": "2026-07-05", "price": 282.95, "os": 0.47, "value": 0, "quality": 0.91, "momentum": 0.98, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 94.3534, "earnings_yield": 0.0098, "shareholder_yield": -0.0016, "roe": 0.1813, "momentum_12_1": 4.8578 }, { "week_end_date": "2026-07-12", "price": 272.05, "os": 0.48, "value": 0, "quality": 0.91, "momentum": 0.99, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 90.7186, "earnings_yield": 0.0102, "shareholder_yield": -0.0017, "roe": 0.1813, "momentum_12_1": 5.568 }, { "week_end_date": "2026-07-19", "price": 237.62, "os": 0.49, "value": 0, "quality": 0.92, "momentum": 0.99, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 79.2375, "earnings_yield": 0.0117, "shareholder_yield": -0.0019, "roe": 0.1813, "momentum_12_1": 5.9747 } ], "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": 407701000, "cost_of_revenue": 193272000, "gross_profit": 214429000, "ebit": 94571000, "ebitda": 115357000, "pretax_income": 94571000, "tax_provision": -24025000, "net_income": 118556000, "net_income_to_common": 118556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 44930000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 139548000, "capital_expenditure": 20318000, "free_cash_flow": 159866000, "dividends_paid": null, "share_repurchases": -35175000, "shares_issued": null, "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": 407701000, "cost_of_revenue": 193272000, "gross_profit": 214429000, "ebit": 94571000, "ebitda": 115357000, "pretax_income": 94571000, "tax_provision": -24025000, "net_income": 118556000, "net_income_to_common": 118556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 44930000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 139548000, "capital_expenditure": 20318000, "free_cash_flow": 159866000, "dividends_paid": null, "share_repurchases": -35175000, "shares_issued": null, "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": 407701000, "cost_of_revenue": 193272000, "gross_profit": 214429000, "ebit": 94571000, "ebitda": 115357000, "pretax_income": 94571000, "tax_provision": -24025000, "net_income": 118556000, "net_income_to_common": 118556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 44930000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 139548000, "capital_expenditure": 20318000, "free_cash_flow": 159866000, "dividends_paid": null, "share_repurchases": -35175000, "shares_issued": null, "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": 407701000, "cost_of_revenue": 193272000, "gross_profit": 214429000, "ebit": 94571000, "ebitda": 115357000, "pretax_income": 94571000, "tax_provision": -24025000, "net_income": 118556000, "net_income_to_common": 118556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 44930000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 139548000, "capital_expenditure": 20318000, "free_cash_flow": 159866000, "dividends_paid": null, "share_repurchases": -35175000, "shares_issued": null, "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": 407701000, "cost_of_revenue": 193272000, "gross_profit": 214429000, "ebit": 94571000, "ebitda": 115357000, "pretax_income": 94571000, "tax_provision": -24025000, "net_income": 118556000, "net_income_to_common": 118556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 44930000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 139548000, "capital_expenditure": 20318000, "free_cash_flow": 159866000, "dividends_paid": null, "share_repurchases": -35175000, "shares_issued": null, "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": 407701000, "cost_of_revenue": 193272000, "gross_profit": 214429000, "ebit": 94571000, "ebitda": 115357000, "pretax_income": 94571000, "tax_provision": -24025000, "net_income": 118556000, "net_income_to_common": 118556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 44930000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 139548000, "capital_expenditure": 20318000, "free_cash_flow": 159866000, "dividends_paid": null, "share_repurchases": -35175000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 359058000, "cost_of_revenue": 175060000, "gross_profit": 183998000, "ebit": 18190000, "ebitda": 36816000, "pretax_income": 10487000, "tax_provision": 4348000, "net_income": 6129000, "net_income_to_common": 6129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277273000, "total_current_assets": 463034000, "total_assets": 641118000, "short_term_debt": 1716000, "long_term_debt": 5620000, "total_debt": 7336000, "total_liabilities": 70827000, "total_equity": 570071000, "shares_outstanding": 45168000, "goodwill_and_intangibles": 149000 }, "cash_flow": { "operating_cash_flow": 50842000, "capital_expenditure": 23602000, "free_cash_flow": 74444000, "dividends_paid": null, "share_repurchases": -497000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 359058000, "cost_of_revenue": 175060000, "gross_profit": 183998000, "ebit": 18190000, "ebitda": 36816000, "pretax_income": 10487000, "tax_provision": 4348000, "net_income": 6129000, "net_income_to_common": 6129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277273000, "total_current_assets": 463034000, "total_assets": 641118000, "short_term_debt": 1716000, "long_term_debt": 5620000, "total_debt": 7336000, "total_liabilities": 70827000, "total_equity": 570071000, "shares_outstanding": 45168000, "goodwill_and_intangibles": 149000 }, "cash_flow": { "operating_cash_flow": 50842000, "capital_expenditure": 23602000, "free_cash_flow": 74444000, "dividends_paid": null, "share_repurchases": -497000, "shares_issued": null, "net_debt_issued": null } } ], "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": 112969000, "cost_of_revenue": 50603000, "gross_profit": 62366000, "ebit": 20403000, "ebitda": 25740000, "pretax_income": 20403000, "tax_provision": -273000, "net_income": 20664000, "net_income_to_common": 20664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404245000, "total_current_assets": 599469000, "total_assets": 804881000, "short_term_debt": 1433000, "long_term_debt": 5713000, "total_debt": 7146000, "total_liabilities": 50756000, "total_equity": 753860000, "shares_outstanding": 47254000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3942000, "capital_expenditure": 12387000, "free_cash_flow": 8445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17812000, "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": 112969000, "cost_of_revenue": 50603000, "gross_profit": 62366000, "ebit": 20403000, "ebitda": 25740000, "pretax_income": 20403000, "tax_provision": -273000, "net_income": 20664000, "net_income_to_common": 20664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404245000, "total_current_assets": 599469000, "total_assets": 804881000, "short_term_debt": 1433000, "long_term_debt": 5713000, "total_debt": 7146000, "total_liabilities": 50756000, "total_equity": 753860000, "shares_outstanding": 47254000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3942000, "capital_expenditure": 12387000, "free_cash_flow": 8445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17812000, "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": 112969000, "cost_of_revenue": 50603000, "gross_profit": 62366000, "ebit": 20403000, "ebitda": 25740000, "pretax_income": 20403000, "tax_provision": -273000, "net_income": 20664000, "net_income_to_common": 20664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404245000, "total_current_assets": 599469000, "total_assets": 804881000, "short_term_debt": 1433000, "long_term_debt": 5713000, "total_debt": 7146000, "total_liabilities": 50756000, "total_equity": 753860000, "shares_outstanding": 47254000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3942000, "capital_expenditure": 12387000, "free_cash_flow": 8445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17812000, "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": 112969000, "cost_of_revenue": 50603000, "gross_profit": 62366000, "ebit": 20403000, "ebitda": 25740000, "pretax_income": 20403000, "tax_provision": -273000, "net_income": 20664000, "net_income_to_common": 20664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404245000, "total_current_assets": 599469000, "total_assets": 804881000, "short_term_debt": 1433000, "long_term_debt": 5713000, "total_debt": 7146000, "total_liabilities": 50756000, "total_equity": 753860000, "shares_outstanding": 47254000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3942000, "capital_expenditure": 12387000, "free_cash_flow": 8445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17812000, "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": 112969000, "cost_of_revenue": 50603000, "gross_profit": 62366000, "ebit": 20403000, "ebitda": 25740000, "pretax_income": 20403000, "tax_provision": -273000, "net_income": 20664000, "net_income_to_common": 20664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404245000, "total_current_assets": 599469000, "total_assets": 804881000, "short_term_debt": 1433000, "long_term_debt": 5713000, "total_debt": 7146000, "total_liabilities": 50756000, "total_equity": 753860000, "shares_outstanding": 47254000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3942000, "capital_expenditure": 12387000, "free_cash_flow": 8445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17812000, "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": 112969000, "cost_of_revenue": 50603000, "gross_profit": 62366000, "ebit": 16884000, "ebitda": 16884000, "pretax_income": 20403000, "tax_provision": -273000, "net_income": 20664000, "net_income_to_common": 20664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404245000, "total_current_assets": 599469000, "total_assets": 804881000, "short_term_debt": 1433000, "long_term_debt": 5713000, "total_debt": 7146000, "total_liabilities": 50756000, "total_equity": 753860000, "shares_outstanding": 47254000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3942000, "capital_expenditure": 12387000, "free_cash_flow": 8445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17812000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 47841000, "gross_profit": 59423000, "ebit": 19230000, "ebitda": 24401000, "pretax_income": 19230000, "tax_provision": -27303000, "net_income": 46533000, "net_income_to_common": 46533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 46297000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 15708000, "capital_expenditure": 5543000, "free_cash_flow": 21251000, "dividends_paid": null, "share_repurchases": -2197000, "shares_issued": 32560000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 47841000, "gross_profit": 59423000, "ebit": 19230000, "ebitda": 24401000, "pretax_income": 19230000, "tax_provision": -27303000, "net_income": 46533000, "net_income_to_common": 46533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 46297000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 15708000, "capital_expenditure": 5543000, "free_cash_flow": 21251000, "dividends_paid": null, "share_repurchases": -2197000, "shares_issued": 32560000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 47841000, "gross_profit": 59423000, "ebit": 19230000, "ebitda": 24401000, "pretax_income": 19230000, "tax_provision": -27303000, "net_income": 46533000, "net_income_to_common": 46533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 46297000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 15708000, "capital_expenditure": 5543000, "free_cash_flow": 21251000, "dividends_paid": null, "share_repurchases": -2197000, "shares_issued": 32560000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 47841000, "gross_profit": 59423000, "ebit": 19230000, "ebitda": 24401000, "pretax_income": 19230000, "tax_provision": -27303000, "net_income": 46533000, "net_income_to_common": 46533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 46297000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 15708000, "capital_expenditure": 5543000, "free_cash_flow": 21251000, "dividends_paid": null, "share_repurchases": -2197000, "shares_issued": 32560000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 47841000, "gross_profit": 59423000, "ebit": 19230000, "ebitda": 24401000, "pretax_income": 19230000, "tax_provision": -27303000, "net_income": 46533000, "net_income_to_common": 46533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 46297000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 15708000, "capital_expenditure": 5543000, "free_cash_flow": 21251000, "dividends_paid": null, "share_repurchases": -2197000, "shares_issued": 32560000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 47841000, "gross_profit": 59423000, "ebit": 19230000, "ebitda": 24401000, "pretax_income": 19230000, "tax_provision": -27303000, "net_income": 46533000, "net_income_to_common": 46533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402805000, "total_current_assets": 587363000, "total_assets": 785831000, "short_term_debt": 1568000, "long_term_debt": 5608000, "total_debt": 12784000, "total_liabilities": 74015000, "total_equity": 711557000, "shares_outstanding": 46297000, "goodwill_and_intangibles": 119000 }, "cash_flow": { "operating_cash_flow": 15708000, "capital_expenditure": 5543000, "free_cash_flow": 21251000, "dividends_paid": null, "share_repurchases": -2197000, "shares_issued": 32560000, "net_debt_issued": null } } ] }, "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }