{ "ticker": { "uuid": "dc93625d-8e00-4d96-9d1d-0fb3dfdf2f4c", "symbol": "JYNT", "name": "The Joint Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/dc93625d-8e00-4d96-9d1d-0fb3dfdf2f4c/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc93625d-8e00-4d96-9d1d-0fb3dfdf2f4c/" }, "latest_snapshot": { "ticker": { "uuid": "dc93625d-8e00-4d96-9d1d-0fb3dfdf2f4c", "symbol": "JYNT", "name": "The Joint Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/dc93625d-8e00-4d96-9d1d-0fb3dfdf2f4c/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc93625d-8e00-4d96-9d1d-0fb3dfdf2f4c/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.09, "value": 0.04, "quality": 0.85, "momentum": 0.12, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 8.35, "market_cap": 119032556.6, "pe_ratio": 36.7543, "earnings_yield": 0.0123, "ebitda_to_ev": 0.0295, "shareholder_yield": 0.0824, "roe": 0.2094, "piotroski_f_score": 7, "momentum_12_1": -0.25, "volatility_252d": 0.3657 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 36.7543, "ev_ebitda": 33.8606, "earnings_yield": 0.0123, "fcf_yield": 0.0549, "shareholder_yield": 0.0824 }, "quality": { "roe": 0.2094, "roic": null, "gross_margin": 0.7992, "fcf_margin": 0.0966, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 2.2178, "eps_growth_1y": null, "fcf_growth_1y": 0.3586 }, "momentum": { "price_return_12m": -0.265, "momentum_12_1": -0.25, "relative_strength": -0.4812 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.85, "momentum_percentile": 0.12, "growth_composite": 34, "yield_composite": 15, "overall_composite": 91, "os_score": 0.09, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.29, "os": 0.1, "value": 0.05, "quality": 0.86, "momentum": 0.1, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 36.4902, "earnings_yield": 0.0124, "shareholder_yield": 0.083, "roe": 0.2094, "momentum_12_1": -0.2764 }, { "week_end_date": "2026-06-14", "price": 9.58, "os": 0.08, "value": 0.04, "quality": 0.84, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 42.1684, "earnings_yield": 0.0104, "shareholder_yield": 0.0718, "roe": 0.2094, "momentum_12_1": -0.2837 }, { "week_end_date": "2026-06-21", "price": 9.34, "os": 0.09, "value": 0.04, "quality": 0.86, "momentum": 0.13, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 41.112, "earnings_yield": 0.0107, "shareholder_yield": 0.0736, "roe": 0.2094, "momentum_12_1": -0.2231 }, { "week_end_date": "2026-06-28", "price": 8.52, "os": 0.08, "value": 0.05, "quality": 0.84, "momentum": 0.07, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 37.5026, "earnings_yield": 0.012, "shareholder_yield": 0.0807, "roe": 0.2094, "momentum_12_1": -0.2207 }, { "week_end_date": "2026-07-05", "price": 8.97, "os": 0.09, "value": 0.04, "quality": 0.85, "momentum": 0.11, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 39.4833, "earnings_yield": 0.0113, "shareholder_yield": 0.0767, "roe": 0.2094, "momentum_12_1": -0.2908 }, { "week_end_date": "2026-07-12", "price": 8.99, "os": 0.11, "value": 0.04, "quality": 0.86, "momentum": 0.21, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 39.5714, "earnings_yield": 0.0112, "shareholder_yield": 0.0765, "roe": 0.2094, "momentum_12_1": -0.1741 }, { "week_end_date": "2026-07-19", "price": 8.91, "os": 0.09, "value": 0.04, "quality": 0.86, "momentum": 0.13, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 39.2192, "earnings_yield": 0.0113, "shareholder_yield": 0.0772, "roe": 0.2094, "momentum_12_1": -0.1843 }, { "week_end_date": "2026-07-26", "price": 8.35, "os": 0.09, "value": 0.04, "quality": 0.85, "momentum": 0.12, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 36.7543, "earnings_yield": 0.0123, "shareholder_yield": 0.0824, "roe": 0.2094, "momentum_12_1": -0.25 } ], "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": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -229504, "ebitda": 1484215, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -229504, "ebitda": 1484215, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -229504, "ebitda": 1484215, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -229504, "ebitda": 1484215, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -229504, "ebitda": 1484215, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -229504, "ebitda": 1484215, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54895592, "cost_of_revenue": 11225474, "gross_profit": 43670118, "ebit": -905478, "ebitda": 808241, "pretax_income": -229504, "tax_provision": 38653, "net_income": 2907265, "net_income_to_common": 2907265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": null, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 15134215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1838509, "capital_expenditure": 1503785, "free_cash_flow": 3342294, "dividends_paid": null, "share_repurchases": -11313583, "shares_issued": 1510358, "net_debt_issued": -4354 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52163430, "cost_of_revenue": 11516848, "gross_profit": 40646582, "ebit": -1823006, "ebitda": 2899131, "pretax_income": -1608738, "tax_provision": 5606, "net_income": -5796893, "net_income_to_common": -5796893, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25051355, "total_current_assets": 74577448, "total_assets": 83154408, "short_term_debt": 483337, "long_term_debt": null, "total_debt": 795026, "total_liabilities": 62476289, "total_equity": 20653119, "shares_outstanding": 15147247, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9415050, "capital_expenditure": 1185647, "free_cash_flow": 10600697, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 24125, "net_debt_issued": -2025484 } } ], "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 1113903, "ebitda": 1510596, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 1113903, "ebitda": 1510596, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 1113903, "ebitda": 1510596, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 1113903, "ebitda": 1510596, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 1113903, "ebitda": 1510596, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 1113903, "ebitda": 1510596, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "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": 14820233, "cost_of_revenue": 3119348, "gross_profit": 11700885, "ebit": 898995, "ebitda": 1295688, "pretax_income": 1113903, "tax_provision": 11112, "net_income": 1299135, "net_income_to_common": 1299135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426744, "total_current_assets": 48688255, "total_assets": 57921471, "short_term_debt": 280253, "long_term_debt": 1762036, "total_debt": 2042289, "total_liabilities": 42427098, "total_equity": 15469373, "shares_outstanding": 14185152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1476170, "capital_expenditure": 234600, "free_cash_flow": -1241570, "dividends_paid": null, "share_repurchases": -1145054, "shares_issued": null, "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": 15167047, "cost_of_revenue": 2819507, "gross_profit": 12347540, "ebit": 940642, "ebitda": 1383585, "pretax_income": 940642, "tax_provision": 3513, "net_income": 991097, "net_income_to_common": 991097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": 1815527, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 14580963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2897482, "capital_expenditure": 349400, "free_cash_flow": 3246882, "dividends_paid": null, "share_repurchases": -9024589, "shares_issued": 65240, "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": 15167047, "cost_of_revenue": 2819507, "gross_profit": 12347540, "ebit": 940642, "ebitda": 1383585, "pretax_income": 940642, "tax_provision": 3513, "net_income": 991097, "net_income_to_common": 991097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": 1815527, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 14580963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2897482, "capital_expenditure": 349400, "free_cash_flow": 3246882, "dividends_paid": null, "share_repurchases": -9024589, "shares_issued": 65240, "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": 15167047, "cost_of_revenue": 2819507, "gross_profit": 12347540, "ebit": 940642, "ebitda": 1383585, "pretax_income": 940642, "tax_provision": 3513, "net_income": 991097, "net_income_to_common": 991097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": 1815527, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 14580963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2897482, "capital_expenditure": 349400, "free_cash_flow": 3246882, "dividends_paid": null, "share_repurchases": -9024589, "shares_issued": 65240, "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": 15167047, "cost_of_revenue": 2819507, "gross_profit": 12347540, "ebit": 940642, "ebitda": 1383585, "pretax_income": 940642, "tax_provision": 3513, "net_income": 991097, "net_income_to_common": 991097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": 1815527, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 14580963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2897482, "capital_expenditure": 349400, "free_cash_flow": 3246882, "dividends_paid": null, "share_repurchases": -9024589, "shares_issued": 65240, "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": 15167047, "cost_of_revenue": 2819507, "gross_profit": 12347540, "ebit": 940642, "ebitda": 1383585, "pretax_income": 940642, "tax_provision": 3513, "net_income": 991097, "net_income_to_common": 991097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23601810, "total_current_assets": 52088539, "total_assets": 60966527, "short_term_debt": 194179, "long_term_debt": 1815527, "total_debt": 2009706, "total_liabilities": 45886935, "total_equity": 15054592, "shares_outstanding": 14580963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2897482, "capital_expenditure": 349400, "free_cash_flow": 3246882, "dividends_paid": null, "share_repurchases": -9024589, "shares_issued": 65240, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }