{ "ticker": { "uuid": "d398a64c-8b54-4394-a946-22c711643d60", "symbol": "NWPX", "name": "Northwest Pipe Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/d398a64c-8b54-4394-a946-22c711643d60/", "api_url": "https://sharemaestro.com/factors/api/tickers/d398a64c-8b54-4394-a946-22c711643d60/" }, "latest_snapshot": { "ticker": { "uuid": "d398a64c-8b54-4394-a946-22c711643d60", "symbol": "NWPX", "name": "Northwest Pipe Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/d398a64c-8b54-4394-a946-22c711643d60/", "api_url": "https://sharemaestro.com/factors/api/tickers/d398a64c-8b54-4394-a946-22c711643d60/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.59, "value": 0.18, "quality": 0.77, "momentum": 0.98, "coverage": 0.97, "confidence": 0.94, "delta": 3 }, "headline_factors": { "price": 138.2, "market_cap": 1331834505.6, "pe_ratio": 31.7247, "earnings_yield": 0.0397, "ebitda_to_ev": 0.0537, "shareholder_yield": 0.0156, "roe": 0.104, "piotroski_f_score": 9, "momentum_12_1": 2.414, "volatility_252d": 0.4277 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 31.7247, "ev_ebitda": 18.6384, "earnings_yield": 0.0397, "fcf_yield": 0.0786, "shareholder_yield": 0.0156 }, "quality": { "roe": 0.104, "roic": 0.089, "gross_margin": 0.2024, "fcf_margin": 0.2037, "piotroski_f_score": 9 }, "growth": { "revenue_growth_1y": 0.1064, "eps_growth_1y": 0.2748, "fcf_growth_1y": 0.0547 }, "momentum": { "price_return_12m": 2.3897, "momentum_12_1": 2.414, "relative_strength": 2.1937 }, "scores": { "value_percentile": 0.18, "quality_percentile": 0.77, "momentum_percentile": 0.98, "growth_composite": 19, "yield_composite": 65, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 117.76, "os": 0.66, "value": 0.26, "quality": 0.78, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.0326, "earnings_yield": 0.0461, "shareholder_yield": 0.0183, "roe": 0.104, "momentum_12_1": 1.8428 }, { "week_end_date": "2026-06-14", "price": 128.85, "os": 0.63, "value": 0.22, "quality": 0.78, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.5783, "earnings_yield": 0.0424, "shareholder_yield": 0.0167, "roe": 0.104, "momentum_12_1": 1.8564 }, { "week_end_date": "2026-06-21", "price": 139.19, "os": 0.58, "value": 0.17, "quality": 0.78, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 31.952, "earnings_yield": 0.0395, "shareholder_yield": 0.0155, "roe": 0.104, "momentum_12_1": 1.9083 }, { "week_end_date": "2026-06-28", "price": 148.01, "os": 0.52, "value": 0.15, "quality": 0.78, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.9766, "earnings_yield": 0.0372, "shareholder_yield": 0.0146, "roe": 0.104, "momentum_12_1": 1.8254 }, { "week_end_date": "2026-07-05", "price": 136.92, "os": 0.61, "value": 0.2, "quality": 0.78, "momentum": 0.97, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 31.4309, "earnings_yield": 0.0401, "shareholder_yield": 0.0157, "roe": 0.104, "momentum_12_1": 1.7527 }, { "week_end_date": "2026-07-12", "price": 133.89, "os": 0.62, "value": 0.21, "quality": 0.78, "momentum": 0.97, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 30.7353, "earnings_yield": 0.0409, "shareholder_yield": 0.0161, "roe": 0.104, "momentum_12_1": 2.0591 }, { "week_end_date": "2026-07-19", "price": 138.2, "os": 0.59, "value": 0.18, "quality": 0.77, "momentum": 0.98, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 31.7247, "earnings_yield": 0.0397, "shareholder_yield": 0.0156, "roe": 0.104, "momentum_12_1": 2.414 } ], "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": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 49133000, "ebitda": 68571000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": -29061000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 49133000, "ebitda": 68571000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": -29061000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 49133000, "ebitda": 68571000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": -29061000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 49133000, "ebitda": 68571000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": -29061000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 49133000, "ebitda": 68571000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": -29061000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 51039000, "ebitda": 70477000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": -29061000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 492548000, "cost_of_revenue": 397143000, "gross_profit": 95405000, "ebit": 48350000, "ebitda": 67421000, "pretax_income": 42371000, "tax_provision": 8165000, "net_income": 34206000, "net_income_to_common": 34206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5007000, "total_current_assets": 262488000, "total_assets": 589653000, "short_term_debt": 9722000, "long_term_debt": 36153000, "total_debt": 136702000, "total_liabilities": 215650000, "total_equity": 374003000, "shares_outstanding": 10066000, "goodwill_and_intangibles": 82545000 }, "cash_flow": { "operating_cash_flow": 55051000, "capital_expenditure": 20799000, "free_cash_flow": 75850000, "dividends_paid": null, "share_repurchases": -4429000, "shares_issued": null, "net_debt_issued": -27483000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 492548000, "cost_of_revenue": 397143000, "gross_profit": 95405000, "ebit": 48350000, "ebitda": 67421000, "pretax_income": 42371000, "tax_provision": 8165000, "net_income": 34206000, "net_income_to_common": 34206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5007000, "total_current_assets": 262488000, "total_assets": 589653000, "short_term_debt": 9722000, "long_term_debt": 36153000, "total_debt": 136702000, "total_liabilities": 215650000, "total_equity": 374003000, "shares_outstanding": 10066000, "goodwill_and_intangibles": 82545000 }, "cash_flow": { "operating_cash_flow": 55051000, "capital_expenditure": 20799000, "free_cash_flow": 75850000, "dividends_paid": null, "share_repurchases": -4429000, "shares_issued": null, "net_debt_issued": -27483000 } } ], "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": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12886000, "ebitda": 17659000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 102433000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": -2416000, "shares_issued": null, "net_debt_issued": -1674000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12886000, "ebitda": 17659000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 102433000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": -2416000, "shares_issued": null, "net_debt_issued": -1674000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12886000, "ebitda": 17659000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 102433000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": -2416000, "shares_issued": null, "net_debt_issued": -1674000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12886000, "ebitda": 17659000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 102433000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": -2416000, "shares_issued": null, "net_debt_issued": -1674000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12886000, "ebitda": 17659000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 102433000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": -2416000, "shares_issued": null, "net_debt_issued": -1674000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12657000, "ebitda": 17430000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 102433000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": -2416000, "shares_issued": null, "net_debt_issued": -1674000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 11220000, "ebitda": 16116000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": -2650000, "shares_issued": null, "net_debt_issued": -28568000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 11220000, "ebitda": 16116000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": -2650000, "shares_issued": null, "net_debt_issued": -28568000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 11220000, "ebitda": 16116000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": -2650000, "shares_issued": null, "net_debt_issued": -28568000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 11220000, "ebitda": 16116000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": -2650000, "shares_issued": null, "net_debt_issued": -28568000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 11220000, "ebitda": 16116000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": -2650000, "shares_issued": null, "net_debt_issued": -28568000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 13028000, "ebitda": 17924000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 102804000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": -2650000, "shares_issued": null, "net_debt_issued": -28568000 } } ] }, "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }