{ "ticker": { "uuid": "dca65c19-2eb0-4484-b6f9-1d0684726251", "symbol": "USNA", "name": "USANA Health Sciences Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/dca65c19-2eb0-4484-b6f9-1d0684726251/", "api_url": "https://sharemaestro.com/factors/api/tickers/dca65c19-2eb0-4484-b6f9-1d0684726251/" }, "latest_snapshot": { "ticker": { "uuid": "dca65c19-2eb0-4484-b6f9-1d0684726251", "symbol": "USNA", "name": "USANA Health Sciences Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/dca65c19-2eb0-4484-b6f9-1d0684726251/", "api_url": "https://sharemaestro.com/factors/api/tickers/dca65c19-2eb0-4484-b6f9-1d0684726251/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.59, "value": 0.88, "quality": 0.26, "momentum": 0.09, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 21.32, "market_cap": 393631394.52, "pe_ratio": 44.3628, "earnings_yield": 0.1382, "ebitda_to_ev": 0.2707, "shareholder_yield": 0.0386, "roe": 0.0163, "piotroski_f_score": 6, "momentum_12_1": -0.3521, "volatility_252d": 0.4384 }, "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": 44.3628, "ev_ebitda": 3.6936, "earnings_yield": 0.1382, "fcf_yield": 0.1023, "shareholder_yield": 0.0386 }, "quality": { "roe": 0.0163, "roic": 0.0236, "gross_margin": 0.7672, "fcf_margin": 0.0327, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0567, "eps_growth_1y": -0.7459, "fcf_growth_1y": -0.5576 }, "momentum": { "price_return_12m": -0.3327, "momentum_12_1": -0.3521, "relative_strength": -0.501 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.26, "momentum_percentile": 0.09, "growth_composite": 99, "yield_composite": 25, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.03, "os": 0.62, "value": 0.9, "quality": 0.29, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.517, "earnings_yield": 0.1739, "shareholder_yield": 0.0457, "roe": 0.0163, "momentum_12_1": -0.3547 }, { "week_end_date": "2026-06-14", "price": 19.91, "os": 0.63, "value": 0.89, "quality": 0.3, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 41.4289, "earnings_yield": 0.1515, "shareholder_yield": 0.0414, "roe": 0.0163, "momentum_12_1": -0.3915 }, { "week_end_date": "2026-06-21", "price": 18.88, "os": 0.61, "value": 0.9, "quality": 0.28, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.2857, "earnings_yield": 0.163, "shareholder_yield": 0.0436, "roe": 0.0163, "momentum_12_1": -0.3866 }, { "week_end_date": "2026-06-28", "price": 20.7, "os": 0.63, "value": 0.88, "quality": 0.29, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.0727, "earnings_yield": 0.1438, "shareholder_yield": 0.0398, "roe": 0.0163, "momentum_12_1": -0.4121 }, { "week_end_date": "2026-07-05", "price": 21.51, "os": 0.58, "value": 0.87, "quality": 0.29, "momentum": 0.07, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 44.7582, "earnings_yield": 0.1366, "shareholder_yield": 0.0383, "roe": 0.0163, "momentum_12_1": -0.4498 }, { "week_end_date": "2026-07-12", "price": 21.98, "os": 0.54, "value": 0.86, "quality": 0.27, "momentum": 0.02, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 45.7362, "earnings_yield": 0.1327, "shareholder_yield": 0.0375, "roe": 0.0163, "momentum_12_1": -0.3965 }, { "week_end_date": "2026-07-19", "price": 21.82, "os": 0.58, "value": 0.87, "quality": 0.26, "momentum": 0.09, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 45.4032, "earnings_yield": 0.134, "shareholder_yield": 0.0377, "roe": 0.0163, "momentum_12_1": -0.3779 }, { "week_end_date": "2026-07-26", "price": 21.32, "os": 0.59, "value": 0.88, "quality": 0.26, "momentum": 0.09, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 44.3628, "earnings_yield": 0.1382, "shareholder_yield": 0.0386, "roe": 0.0163, "momentum_12_1": -0.3521 } ], "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": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "dividends_paid": null, "share_repurchases": -27507000, "shares_issued": null, "net_debt_issued": -9000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "dividends_paid": null, "share_repurchases": -27507000, "shares_issued": null, "net_debt_issued": -9000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "dividends_paid": null, "share_repurchases": -27507000, "shares_issued": null, "net_debt_issued": -9000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "dividends_paid": null, "share_repurchases": -27507000, "shares_issued": null, "net_debt_issued": -9000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "dividends_paid": null, "share_repurchases": -27507000, "shares_issued": null, "net_debt_issued": -9000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "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": 925257000, "cost_of_revenue": 200852000, "gross_profit": 724405000, "ebit": 42369000, "ebitda": 82071000, "pretax_income": 41527000, "tax_provision": 30050000, "net_income": 10760000, "net_income_to_common": 10760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18574000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": 22349000, "capital_expenditure": 13823000, "free_cash_flow": 36172000, "dividends_paid": null, "share_repurchases": -27507000, "shares_issued": null, "net_debt_issued": -9000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 854503000, "cost_of_revenue": 175751000, "gross_profit": 678752000, "ebit": 76632000, "ebitda": 98861000, "pretax_income": 76351000, "tax_provision": 34291000, "net_income": 42030000, "net_income_to_common": 42030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181768000, "total_current_assets": 279187000, "total_assets": 748193000, "short_term_debt": 29013000, "long_term_debt": null, "total_debt": 39204000, "total_liabilities": 161861000, "total_equity": 532109000, "shares_outstanding": 19162000, "goodwill_and_intangibles": 295991000 }, "cash_flow": { "operating_cash_flow": 60992000, "capital_expenditure": 10073000, "free_cash_flow": 71065000, "dividends_paid": null, "share_repurchases": -9444000, "shares_issued": null, "net_debt_issued": 22220000 } } ], "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 15705000, "ebitda": 25494000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 15705000, "ebitda": 25494000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 15705000, "ebitda": 25494000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 15705000, "ebitda": 25494000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 15705000, "ebitda": 25494000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 15705000, "ebitda": 25494000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "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": 250218000, "cost_of_revenue": 59436000, "gross_profit": 190782000, "ebit": 13874000, "ebitda": 23663000, "pretax_income": 15465000, "tax_provision": 8506000, "net_income": 7515000, "net_income_to_common": 7515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162751000, "total_current_assets": 294233000, "total_assets": 738966000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 144180000, "total_equity": 543550000, "shares_outstanding": 18411000, "goodwill_and_intangibles": 267028000 }, "cash_flow": { "operating_cash_flow": 9759000, "capital_expenditure": 2645000, "free_cash_flow": 12404000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": 226200000, "cost_of_revenue": 49408000, "gross_profit": 176792000, "ebit": 4300000, "ebitda": 14586000, "pretax_income": 4177000, "tax_provision": 5772000, "net_income": -1775000, "net_income_to_common": -1775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18302000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": -3390000, "capital_expenditure": 2795000, "free_cash_flow": -595000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226200000, "cost_of_revenue": 49408000, "gross_profit": 176792000, "ebit": 4300000, "ebitda": 14586000, "pretax_income": 4177000, "tax_provision": 5772000, "net_income": -1775000, "net_income_to_common": -1775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18302000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": -3390000, "capital_expenditure": 2795000, "free_cash_flow": -595000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226200000, "cost_of_revenue": 49408000, "gross_profit": 176792000, "ebit": 4300000, "ebitda": 14586000, "pretax_income": 4177000, "tax_provision": 5772000, "net_income": -1775000, "net_income_to_common": -1775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18302000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": -3390000, "capital_expenditure": 2795000, "free_cash_flow": -595000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226200000, "cost_of_revenue": 49408000, "gross_profit": 176792000, "ebit": 4300000, "ebitda": 14586000, "pretax_income": 4177000, "tax_provision": 5772000, "net_income": -1775000, "net_income_to_common": -1775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18302000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": -3390000, "capital_expenditure": 2795000, "free_cash_flow": -595000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226200000, "cost_of_revenue": 49408000, "gross_profit": 176792000, "ebit": 4300000, "ebitda": 14586000, "pretax_income": 4177000, "tax_provision": 5772000, "net_income": -1775000, "net_income_to_common": -1775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158380000, "total_current_assets": 288405000, "total_assets": 742915000, "short_term_debt": 14000000, "long_term_debt": null, "total_debt": 14000000, "total_liabilities": 156643000, "total_equity": 533104000, "shares_outstanding": 18302000, "goodwill_and_intangibles": 271113000 }, "cash_flow": { "operating_cash_flow": -3390000, "capital_expenditure": 2795000, "free_cash_flow": -595000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 14000000 } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }