{ "ticker": { "uuid": "cf0d91fd-96d6-4a44-86a9-8b68bf2d091d", "symbol": "TRC", "name": "Tejon Ranch Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/cf0d91fd-96d6-4a44-86a9-8b68bf2d091d/", "api_url": "https://sharemaestro.com/factors/api/tickers/cf0d91fd-96d6-4a44-86a9-8b68bf2d091d/" }, "latest_snapshot": { "ticker": { "uuid": "cf0d91fd-96d6-4a44-86a9-8b68bf2d091d", "symbol": "TRC", "name": "Tejon Ranch Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/cf0d91fd-96d6-4a44-86a9-8b68bf2d091d/", "api_url": "https://sharemaestro.com/factors/api/tickers/cf0d91fd-96d6-4a44-86a9-8b68bf2d091d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.03, "value": 0.11, "quality": 0.2, "momentum": 0.23, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 17.62, "market_cap": 475610404.9, "pe_ratio": 281.7597, "earnings_yield": 0.0071, "ebitda_to_ev": 0.0243, "shareholder_yield": 0, "roe": 0.0036, "piotroski_f_score": 6, "momentum_12_1": -0.0068, "volatility_252d": 0.1849 }, "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": 281.7597, "ev_ebitda": 41.1535, "earnings_yield": 0.0071, "fcf_yield": 0.1465, "shareholder_yield": 0 }, "quality": { "roe": 0.0036, "roic": 0.003, "gross_margin": 0.1336, "fcf_margin": 1.6747, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.192, "eps_growth_1y": -0.2112, "fcf_growth_1y": -0.0687 }, "momentum": { "price_return_12m": -0.0721, "momentum_12_1": -0.0068, "relative_strength": -0.2405 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.2, "momentum_percentile": 0.23, "growth_composite": 67, "yield_composite": 86, "overall_composite": 97, "os_score": 0.03, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.24, "os": 0.11, "value": 0.1, "quality": 0.22, "momentum": 0.7, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 307.665, "earnings_yield": 0.0066, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.2522 }, { "week_end_date": "2026-06-14", "price": 19.26, "os": 0.11, "value": 0.1, "quality": 0.2, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 307.9848, "earnings_yield": 0.0066, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.1868 }, { "week_end_date": "2026-06-21", "price": 18.48, "os": 0.04, "value": 0.11, "quality": 0.2, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 295.5119, "earnings_yield": 0.0068, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.1624 }, { "week_end_date": "2026-06-28", "price": 18.86, "os": 0.1, "value": 0.11, "quality": 0.21, "momentum": 0.68, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 301.5884, "earnings_yield": 0.0067, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.1304 }, { "week_end_date": "2026-07-05", "price": 18.86, "os": 0.04, "value": 0.1, "quality": 0.24, "momentum": 0.31, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 301.5884, "earnings_yield": 0.0067, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.0653 }, { "week_end_date": "2026-07-12", "price": 18.31, "os": 0.03, "value": 0.11, "quality": 0.22, "momentum": 0.2, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 292.7934, "earnings_yield": 0.0068, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.0416 }, { "week_end_date": "2026-07-19", "price": 18.18, "os": 0.03, "value": 0.11, "quality": 0.2, "momentum": 0.26, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 290.7146, "earnings_yield": 0.0069, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.021 }, { "week_end_date": "2026-07-26", "price": 17.62, "os": 0.03, "value": 0.11, "quality": 0.2, "momentum": 0.23, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 281.7597, "earnings_yield": 0.0071, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": -0.0068 } ], "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": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": 1159000, "ebitda": 7173000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 71223000, "free_cash_flow": 77355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": 1159000, "ebitda": 7173000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 71223000, "free_cash_flow": 77355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": 1159000, "ebitda": 7173000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 71223000, "free_cash_flow": 77355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": 1159000, "ebitda": 7173000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 71223000, "free_cash_flow": 77355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": 1159000, "ebitda": 7173000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 71223000, "free_cash_flow": 77355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": 1159000, "ebitda": 7173000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 71223000, "free_cash_flow": 77355000, "dividends_paid": null, "share_repurchases": null, "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": 49591000, "cost_of_revenue": 43476000, "gross_profit": 6114999, "ebit": -7953000, "ebitda": -1939000, "pretax_income": 1159000, "tax_provision": 1088000, "net_income": 75000, "net_income_to_common": 75000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26949278, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 6132000, "capital_expenditure": 63210000, "free_cash_flow": 69342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41886000, "cost_of_revenue": 39992000, "gross_profit": 1894000, "ebit": 3664000, "ebitda": 8549000, "pretax_income": 3664000, "tax_provision": 976000, "net_income": 2690000, "net_income_to_common": 2690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39267000, "total_current_assets": 69402000, "total_assets": 607998000, "short_term_debt": 0, "long_term_debt": 66942000, "total_debt": 66942000, "total_liabilities": 119042000, "total_equity": 473594000, "shares_outstanding": 26823406, "goodwill_and_intangibles": 19008000 }, "cash_flow": { "operating_cash_flow": 14314000, "capital_expenditure": 66108000, "free_cash_flow": 80422000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19000000 } } ], "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": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": 209000, "ebitda": 3348000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 9654000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": 209000, "ebitda": 3348000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 9654000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": 209000, "ebitda": 3348000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 9654000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": 209000, "ebitda": 3348000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 9654000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": 209000, "ebitda": 3348000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 9654000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": 209000, "ebitda": 3348000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 9654000, "free_cash_flow": 12964000, "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": 9503000, "cost_of_revenue": 8748000, "gross_profit": 755000, "ebit": -1131000, "ebitda": 2008000, "pretax_income": 209000, "tax_provision": 59000, "net_income": 151000, "net_income_to_common": 151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 33384000, "total_assets": 634159000, "short_term_debt": null, "long_term_debt": 95442000, "total_debt": 95442000, "total_liabilities": 144295000, "total_equity": 474507000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 17305000 }, "cash_flow": { "operating_cash_flow": 3310000, "capital_expenditure": 3973000, "free_cash_flow": 7283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21106000, "cost_of_revenue": 16750000, "gross_profit": 4356000, "ebit": 4476000, "ebitda": 8582000, "pretax_income": 4476000, "tax_provision": 2897000, "net_income": 1579000, "net_income_to_common": 1579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 10238000, "capital_expenditure": 26562000, "free_cash_flow": 36800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21106000, "cost_of_revenue": 16750000, "gross_profit": 4356000, "ebit": 4476000, "ebitda": 8582000, "pretax_income": 4476000, "tax_provision": 2897000, "net_income": 1579000, "net_income_to_common": 1579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 10238000, "capital_expenditure": 26562000, "free_cash_flow": 36800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21106000, "cost_of_revenue": 16750000, "gross_profit": 4356000, "ebit": 4476000, "ebitda": 8582000, "pretax_income": 4476000, "tax_provision": 2897000, "net_income": 1579000, "net_income_to_common": 1579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 10238000, "capital_expenditure": 26562000, "free_cash_flow": 36800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21106000, "cost_of_revenue": 16750000, "gross_profit": 4356000, "ebit": 4476000, "ebitda": 8582000, "pretax_income": 4476000, "tax_provision": 2897000, "net_income": 1579000, "net_income_to_common": 1579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 10238000, "capital_expenditure": 26562000, "free_cash_flow": 36800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21106000, "cost_of_revenue": 16750000, "gross_profit": 4356000, "ebit": 4476000, "ebitda": 8582000, "pretax_income": 4476000, "tax_provision": 2897000, "net_income": 1579000, "net_income_to_common": 1579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9524000, "total_current_assets": 39262000, "total_assets": 630469000, "short_term_debt": 0, "long_term_debt": 93942000, "total_debt": 93942000, "total_liabilities": 139913000, "total_equity": 475198000, "shares_outstanding": 26965558, "goodwill_and_intangibles": 62593000 }, "cash_flow": { "operating_cash_flow": 10238000, "capital_expenditure": 26562000, "free_cash_flow": 36800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }