{ "ticker": { "uuid": "dcdd122d-6aac-4702-993c-02fa536e2130", "symbol": "ERII", "name": "Energy Recovery Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/dcdd122d-6aac-4702-993c-02fa536e2130/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcdd122d-6aac-4702-993c-02fa536e2130/" }, "latest_snapshot": { "ticker": { "uuid": "dcdd122d-6aac-4702-993c-02fa536e2130", "symbol": "ERII", "name": "Energy Recovery Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/dcdd122d-6aac-4702-993c-02fa536e2130/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcdd122d-6aac-4702-993c-02fa536e2130/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.32, "value": 0.35, "quality": 0.86, "momentum": 0.08, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 8.42, "market_cap": 434011080.78, "pe_ratio": 21.0777, "earnings_yield": 0.0638, "ebitda_to_ev": 0.0931, "shareholder_yield": 0.0922, "roe": 0.1117, "piotroski_f_score": 6, "momentum_12_1": -0.3646, "volatility_252d": 0.5677 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 21.0777, "ev_ebitda": 10.7426, "earnings_yield": 0.0638, "fcf_yield": 0.0791, "shareholder_yield": 0.0922 }, "quality": { "roe": 0.1117, "roic": 0.144, "gross_margin": 0.6429, "fcf_margin": 0.228, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0325, "eps_growth_1y": -0.0392, "fcf_growth_1y": 0.2252 }, "momentum": { "price_return_12m": -0.3934, "momentum_12_1": -0.3646, "relative_strength": -0.6096 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.86, "momentum_percentile": 0.08, "growth_composite": 96, "yield_composite": 14, "overall_composite": 68, "os_score": 0.32, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.01, "os": 0.65, "value": 0.64, "quality": 0.87, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.0514, "earnings_yield": 0.0674, "shareholder_yield": 0.0969, "roe": 0.1117, "momentum_12_1": -0.2771 }, { "week_end_date": "2026-06-14", "price": 8.33, "os": 0.31, "value": 0.34, "quality": 0.87, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.8524, "earnings_yield": 0.0646, "shareholder_yield": 0.0932, "roe": 0.1117, "momentum_12_1": -0.3196 }, { "week_end_date": "2026-06-21", "price": 9.42, "os": 0.26, "value": 0.26, "quality": 0.87, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.581, "earnings_yield": 0.0564, "shareholder_yield": 0.0824, "roe": 0.1117, "momentum_12_1": -0.2637 }, { "week_end_date": "2026-06-28", "price": 8.82, "os": 0.29, "value": 0.33, "quality": 0.87, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.079, "earnings_yield": 0.0606, "shareholder_yield": 0.088, "roe": 0.1117, "momentum_12_1": -0.3526 }, { "week_end_date": "2026-07-05", "price": 8.84, "os": 0.27, "value": 0.33, "quality": 0.83, "momentum": 0.07, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 22.1291, "earnings_yield": 0.0605, "shareholder_yield": 0.0878, "roe": 0.1117, "momentum_12_1": -0.3932 }, { "week_end_date": "2026-07-12", "price": 8.73, "os": 0.33, "value": 0.33, "quality": 0.85, "momentum": 0.15, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 21.8537, "earnings_yield": 0.0613, "shareholder_yield": 0.0889, "roe": 0.1117, "momentum_12_1": -0.367 }, { "week_end_date": "2026-07-19", "price": 8.62, "os": 0.3, "value": 0.33, "quality": 0.86, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 21.5784, "earnings_yield": 0.0622, "shareholder_yield": 0.09, "roe": 0.1117, "momentum_12_1": -0.3043 }, { "week_end_date": "2026-07-26", "price": 8.42, "os": 0.32, "value": 0.35, "quality": 0.86, "momentum": 0.08, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 21.0777, "earnings_yield": 0.0638, "shareholder_yield": 0.0922, "roe": 0.1117, "momentum_12_1": -0.3646 } ], "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "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": 134702000, "cost_of_revenue": 46923000, "gross_profit": 87779000, "ebit": 27595000, "ebitda": 31355000, "pretax_income": 27595000, "tax_provision": 4633000, "net_income": 22962000, "net_income_to_common": 22962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 181211000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 54158000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 18770000, "capital_expenditure": 1330000, "free_cash_flow": 20100000, "dividends_paid": null, "share_repurchases": -35623000, "shares_issued": 1796000, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144948000, "cost_of_revenue": 48015000, "gross_profit": 96933000, "ebit": 22200000, "ebitda": 28020000, "pretax_income": 25735000, "tax_provision": 2685000, "net_income": 23050000, "net_income_to_common": 23050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29627000, "total_current_assets": 173656000, "total_assets": 242792000, "short_term_debt": 2020000, "long_term_debt": 9297000, "total_debt": 11317000, "total_liabilities": 32782000, "total_equity": 210010000, "shares_outstanding": 57822000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 20522000, "capital_expenditure": 1298000, "free_cash_flow": 21820000, "dividends_paid": null, "share_repurchases": -50384000, "shares_issued": 7100000, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -14026000, "ebitda": -13048000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -14026000, "ebitda": -13048000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -14026000, "ebitda": -13048000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -14026000, "ebitda": -13048000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -14026000, "ebitda": -13048000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -14026000, "ebitda": -13048000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 9706000, "cost_of_revenue": 5372000, "gross_profit": 4334000, "ebit": -10029000, "ebitda": -9051000, "pretax_income": -14026000, "tax_provision": -1775000, "net_income": -12251000, "net_income_to_common": -12251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50116000, "total_current_assets": 161062000, "total_assets": 208988000, "short_term_debt": 2591000, "long_term_debt": 6254000, "total_debt": 8845000, "total_liabilities": 24703000, "total_equity": 184285000, "shares_outstanding": 52660000, "goodwill_and_intangibles": 11128000 }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": 814000, "free_cash_flow": 21851000, "dividends_paid": null, "share_repurchases": -10660000, "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": 66586000, "cost_of_revenue": 21777000, "gross_profit": 44809000, "ebit": 32136000, "ebitda": 39838000, "pretax_income": 32136000, "tax_provision": 5222000, "net_income": 26914000, "net_income_to_common": 26914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 185829000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 53360000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 7077000, "capital_expenditure": 662000, "free_cash_flow": 7739000, "dividends_paid": null, "share_repurchases": -3445000, "shares_issued": 432000, "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": 66586000, "cost_of_revenue": 21777000, "gross_profit": 44809000, "ebit": 32136000, "ebitda": 39838000, "pretax_income": 32136000, "tax_provision": 5222000, "net_income": 26914000, "net_income_to_common": 26914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 185829000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 53360000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 7077000, "capital_expenditure": 662000, "free_cash_flow": 7739000, "dividends_paid": null, "share_repurchases": -3445000, "shares_issued": 432000, "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": 66586000, "cost_of_revenue": 21777000, "gross_profit": 44809000, "ebit": 32136000, "ebitda": 39838000, "pretax_income": 32136000, "tax_provision": 5222000, "net_income": 26914000, "net_income_to_common": 26914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 185829000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 53360000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 7077000, "capital_expenditure": 662000, "free_cash_flow": 7739000, "dividends_paid": null, "share_repurchases": -3445000, "shares_issued": 432000, "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": 66586000, "cost_of_revenue": 21777000, "gross_profit": 44809000, "ebit": 32136000, "ebitda": 39838000, "pretax_income": 32136000, "tax_provision": 5222000, "net_income": 26914000, "net_income_to_common": 26914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 185829000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 53360000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 7077000, "capital_expenditure": 662000, "free_cash_flow": 7739000, "dividends_paid": null, "share_repurchases": -3445000, "shares_issued": 432000, "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": 66586000, "cost_of_revenue": 21777000, "gross_profit": 44809000, "ebit": 32136000, "ebitda": 39838000, "pretax_income": 32136000, "tax_provision": 5222000, "net_income": 26914000, "net_income_to_common": 26914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48076000, "total_current_assets": 185829000, "total_assets": 231514000, "short_term_debt": 2531000, "long_term_debt": 6898000, "total_debt": 9429000, "total_liabilities": 25322000, "total_equity": 206192000, "shares_outstanding": 53360000, "goodwill_and_intangibles": 12790000 }, "cash_flow": { "operating_cash_flow": 7077000, "capital_expenditure": 662000, "free_cash_flow": 7739000, "dividends_paid": null, "share_repurchases": -3445000, "shares_issued": 432000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "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 } }