{ "ticker": { "uuid": "dd2baf30-5f18-4ac9-9ca8-340727acba08", "symbol": "GRC", "name": "Gorman-Rupp Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/dd2baf30-5f18-4ac9-9ca8-340727acba08/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd2baf30-5f18-4ac9-9ca8-340727acba08/" }, "latest_snapshot": { "ticker": { "uuid": "dd2baf30-5f18-4ac9-9ca8-340727acba08", "symbol": "GRC", "name": "Gorman-Rupp Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/dd2baf30-5f18-4ac9-9ca8-340727acba08/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd2baf30-5f18-4ac9-9ca8-340727acba08/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.52, "value": 0.13, "quality": 0.76, "momentum": 0.95, "coverage": 0.97, "confidence": 0.94, "delta": -2 }, "headline_factors": { "price": 79.74, "market_cap": 2105952776.82, "pe_ratio": 35.8588, "earnings_yield": 0.0413, "ebitda_to_ev": 0.0531, "shareholder_yield": 0.0107, "roe": 0.138, "piotroski_f_score": 6, "momentum_12_1": 1.3916, "volatility_252d": 0.3484 }, "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": 35.8588, "ev_ebitda": 18.849, "earnings_yield": 0.0413, "fcf_yield": 0.0531, "shareholder_yield": 0.0107 }, "quality": { "roe": 0.138, "roic": 0.1101, "gross_margin": 0.2977, "fcf_margin": 0.1809, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0462, "eps_growth_1y": 0.3239, "fcf_growth_1y": 0.343 }, "momentum": { "price_return_12m": 1.1728, "momentum_12_1": 1.3916, "relative_strength": 1.0238 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.76, "momentum_percentile": 0.95, "growth_composite": 24, "yield_composite": 73, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 77.09, "os": 0.53, "value": 0.14, "quality": 0.78, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.6671, "earnings_yield": 0.0426, "shareholder_yield": 0.0111, "roe": 0.138, "momentum_12_1": 1.1009 }, { "week_end_date": "2026-06-14", "price": 84.59, "os": 0.5, "value": 0.11, "quality": 0.76, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.0399, "earnings_yield": 0.0392, "shareholder_yield": 0.0101, "roe": 0.138, "momentum_12_1": 1.0929 }, { "week_end_date": "2026-06-21", "price": 87.77, "os": 0.5, "value": 0.1, "quality": 0.78, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.4699, "earnings_yield": 0.0379, "shareholder_yield": 0.0097, "roe": 0.138, "momentum_12_1": 1.1055 }, { "week_end_date": "2026-06-28", "price": 89.25, "os": 0.5, "value": 0.1, "quality": 0.76, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.1354, "earnings_yield": 0.0374, "shareholder_yield": 0.0096, "roe": 0.138, "momentum_12_1": 1.05 }, { "week_end_date": "2026-07-05", "price": 84.06, "os": 0.5, "value": 0.12, "quality": 0.76, "momentum": 0.94, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 37.8015, "earnings_yield": 0.0394, "shareholder_yield": 0.0102, "roe": 0.138, "momentum_12_1": 1.0177 }, { "week_end_date": "2026-07-12", "price": 79.5, "os": 0.5, "value": 0.14, "quality": 0.75, "momentum": 0.9, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 35.7509, "earnings_yield": 0.0415, "shareholder_yield": 0.0108, "roe": 0.138, "momentum_12_1": 1.2786 }, { "week_end_date": "2026-07-19", "price": 79.74, "os": 0.52, "value": 0.13, "quality": 0.76, "momentum": 0.95, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 35.8588, "earnings_yield": 0.0413, "shareholder_yield": 0.0107, "roe": 0.138, "momentum_12_1": 1.3916 } ], "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": 682389000, "cost_of_revenue": 485610000, "gross_profit": 196779000, "ebit": 92560000, "ebitda": 120269000, "pretax_income": 69164000, "tax_provision": 16147000, "net_income": 53017000, "net_income_to_common": 53017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 106228000, "capital_expenditure": 17376000, "free_cash_flow": 123604000, "dividends_paid": 19588000, "share_repurchases": -1152000, "shares_issued": null, "net_debt_issued": -60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 682389000, "cost_of_revenue": 485610000, "gross_profit": 196779000, "ebit": 92560000, "ebitda": 120269000, "pretax_income": 69164000, "tax_provision": 16147000, "net_income": 53017000, "net_income_to_common": 53017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 106228000, "capital_expenditure": 17376000, "free_cash_flow": 123604000, "dividends_paid": 19588000, "share_repurchases": -1152000, "shares_issued": null, "net_debt_issued": -60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 682389000, "cost_of_revenue": 485610000, "gross_profit": 196779000, "ebit": 92560000, "ebitda": 120269000, "pretax_income": 69164000, "tax_provision": 16147000, "net_income": 53017000, "net_income_to_common": 53017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 106228000, "capital_expenditure": 17376000, "free_cash_flow": 123604000, "dividends_paid": 19588000, "share_repurchases": -1152000, "shares_issued": null, "net_debt_issued": -60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 682389000, "cost_of_revenue": 485610000, "gross_profit": 196779000, "ebit": 92560000, "ebitda": 120269000, "pretax_income": 69164000, "tax_provision": 16147000, "net_income": 53017000, "net_income_to_common": 53017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 106228000, "capital_expenditure": 17376000, "free_cash_flow": 123604000, "dividends_paid": 19588000, "share_repurchases": -1152000, "shares_issued": null, "net_debt_issued": -60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 682389000, "cost_of_revenue": 485610000, "gross_profit": 196779000, "ebit": 92560000, "ebitda": 120269000, "pretax_income": 69164000, "tax_provision": 16147000, "net_income": 53017000, "net_income_to_common": 53017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 106228000, "capital_expenditure": 17376000, "free_cash_flow": 123604000, "dividends_paid": 19588000, "share_repurchases": -1152000, "shares_issued": null, "net_debt_issued": -60000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 682389000, "cost_of_revenue": 485610000, "gross_profit": 196779000, "ebit": 92560000, "ebitda": 120269000, "pretax_income": 69164000, "tax_provision": 16147000, "net_income": 53017000, "net_income_to_common": 53017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 106228000, "capital_expenditure": 17376000, "free_cash_flow": 123604000, "dividends_paid": 19588000, "share_repurchases": -1152000, "shares_issued": null, "net_debt_issued": -60000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659667000, "cost_of_revenue": 467718000, "gross_profit": 191949000, "ebit": 82323000, "ebitda": 110220000, "pretax_income": 50493000, "tax_provision": 10378000, "net_income": 40115000, "net_income_to_common": 40115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24213000, "total_current_assets": 220827000, "total_assets": 858469000, "short_term_debt": 19810000, "long_term_debt": 348097000, "total_debt": 387067000, "total_liabilities": 484669000, "total_equity": 373800000, "shares_outstanding": 26219291, "goodwill_and_intangibles": 481981999 }, "cash_flow": { "operating_cash_flow": 69830000, "capital_expenditure": 14319000, "free_cash_flow": 84149000, "dividends_paid": 19009000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -43000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659667000, "cost_of_revenue": 467718000, "gross_profit": 191949000, "ebit": 82323000, "ebitda": 110220000, "pretax_income": 50493000, "tax_provision": 10378000, "net_income": 40115000, "net_income_to_common": 40115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24213000, "total_current_assets": 220827000, "total_assets": 858469000, "short_term_debt": 19810000, "long_term_debt": 348097000, "total_debt": 387067000, "total_liabilities": 484669000, "total_equity": 373800000, "shares_outstanding": 26219291, "goodwill_and_intangibles": 481981999 }, "cash_flow": { "operating_cash_flow": 69830000, "capital_expenditure": 14319000, "free_cash_flow": 84149000, "dividends_paid": 19009000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -43000000 } } ], "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": 176593000, "cost_of_revenue": 122314000, "gross_profit": 54279000, "ebit": 27219000, "ebitda": 34212000, "pretax_income": 22252000, "tax_provision": 4412000, "net_income": 17840000, "net_income_to_common": 17840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29855000, "total_current_assets": 239162000, "total_assets": 861900000, "short_term_debt": null, "long_term_debt": 292765000, "total_debt": 292765000, "total_liabilities": 436296000, "total_equity": 425604000, "shares_outstanding": 26339240, "goodwill_and_intangibles": 466877000 }, "cash_flow": { "operating_cash_flow": 21987000, "capital_expenditure": 4258000, "free_cash_flow": 26245000, "dividends_paid": 4999000, "share_repurchases": -2649000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176593000, "cost_of_revenue": 122314000, "gross_profit": 54279000, "ebit": 27219000, "ebitda": 34212000, "pretax_income": 22252000, "tax_provision": 4412000, "net_income": 17840000, "net_income_to_common": 17840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29855000, "total_current_assets": 239162000, "total_assets": 861900000, "short_term_debt": null, "long_term_debt": 292765000, "total_debt": 292765000, "total_liabilities": 436296000, "total_equity": 425604000, "shares_outstanding": 26339240, "goodwill_and_intangibles": 466877000 }, "cash_flow": { "operating_cash_flow": 21987000, "capital_expenditure": 4258000, "free_cash_flow": 26245000, "dividends_paid": 4999000, "share_repurchases": -2649000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176593000, "cost_of_revenue": 122314000, "gross_profit": 54279000, "ebit": 27219000, "ebitda": 34212000, "pretax_income": 22252000, "tax_provision": 4412000, "net_income": 17840000, "net_income_to_common": 17840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29855000, "total_current_assets": 239162000, "total_assets": 861900000, "short_term_debt": null, "long_term_debt": 292765000, "total_debt": 292765000, "total_liabilities": 436296000, "total_equity": 425604000, "shares_outstanding": 26339240, "goodwill_and_intangibles": 466877000 }, "cash_flow": { "operating_cash_flow": 21987000, "capital_expenditure": 4258000, "free_cash_flow": 26245000, "dividends_paid": 4999000, "share_repurchases": -2649000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176593000, "cost_of_revenue": 122314000, "gross_profit": 54279000, "ebit": 27219000, "ebitda": 34212000, "pretax_income": 22252000, "tax_provision": 4412000, "net_income": 17840000, "net_income_to_common": 17840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29855000, "total_current_assets": 239162000, "total_assets": 861900000, "short_term_debt": null, "long_term_debt": 292765000, "total_debt": 292765000, "total_liabilities": 436296000, "total_equity": 425604000, "shares_outstanding": 26339240, "goodwill_and_intangibles": 466877000 }, "cash_flow": { "operating_cash_flow": 21987000, "capital_expenditure": 4258000, "free_cash_flow": 26245000, "dividends_paid": 4999000, "share_repurchases": -2649000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176593000, "cost_of_revenue": 122314000, "gross_profit": 54279000, "ebit": 27219000, "ebitda": 34212000, "pretax_income": 22252000, "tax_provision": 4412000, "net_income": 17840000, "net_income_to_common": 17840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29855000, "total_current_assets": 239162000, "total_assets": 861900000, "short_term_debt": null, "long_term_debt": 292765000, "total_debt": 292765000, "total_liabilities": 436296000, "total_equity": 425604000, "shares_outstanding": 26339240, "goodwill_and_intangibles": 466877000 }, "cash_flow": { "operating_cash_flow": 21987000, "capital_expenditure": 4258000, "free_cash_flow": 26245000, "dividends_paid": 4999000, "share_repurchases": -2649000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 176593000, "cost_of_revenue": 122314000, "gross_profit": 54279000, "ebit": 27477000, "ebitda": 34470000, "pretax_income": 22252000, "tax_provision": 4412000, "net_income": 17840000, "net_income_to_common": 17840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29855000, "total_current_assets": 239162000, "total_assets": 861900000, "short_term_debt": null, "long_term_debt": 292765000, "total_debt": 292765000, "total_liabilities": 436296000, "total_equity": 425604000, "shares_outstanding": 26339240, "goodwill_and_intangibles": 466877000 }, "cash_flow": { "operating_cash_flow": 21987000, "capital_expenditure": 4258000, "free_cash_flow": 26245000, "dividends_paid": 4999000, "share_repurchases": -2649000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 166571000, "cost_of_revenue": 117309000, "gross_profit": 49262000, "ebit": 23224000, "ebitda": 30113000, "pretax_income": 17912000, "tax_provision": 4164000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 14998000, "capital_expenditure": 4843000, "free_cash_flow": 19841000, "dividends_paid": 5002000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 166571000, "cost_of_revenue": 117309000, "gross_profit": 49262000, "ebit": 23224000, "ebitda": 30113000, "pretax_income": 17912000, "tax_provision": 4164000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 14998000, "capital_expenditure": 4843000, "free_cash_flow": 19841000, "dividends_paid": 5002000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 166571000, "cost_of_revenue": 117309000, "gross_profit": 49262000, "ebit": 23224000, "ebitda": 30113000, "pretax_income": 17912000, "tax_provision": 4164000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 14998000, "capital_expenditure": 4843000, "free_cash_flow": 19841000, "dividends_paid": 5002000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 166571000, "cost_of_revenue": 117309000, "gross_profit": 49262000, "ebit": 23224000, "ebitda": 30113000, "pretax_income": 17912000, "tax_provision": 4164000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 14998000, "capital_expenditure": 4843000, "free_cash_flow": 19841000, "dividends_paid": 5002000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 166571000, "cost_of_revenue": 117309000, "gross_profit": 49262000, "ebit": 23224000, "ebitda": 30113000, "pretax_income": 17912000, "tax_provision": 4164000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 14998000, "capital_expenditure": 4843000, "free_cash_flow": 19841000, "dividends_paid": 5002000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 166571000, "cost_of_revenue": 117309000, "gross_profit": 49262000, "ebit": 23224000, "ebitda": 30113000, "pretax_income": 17912000, "tax_provision": 4164000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35083000, "total_current_assets": 233694000, "total_assets": 860055000, "short_term_debt": 24595000, "long_term_debt": 284406000, "total_debt": 327531000, "total_liabilities": 445332000, "total_equity": 414723000, "shares_outstanding": 26289471, "goodwill_and_intangibles": 470038000 }, "cash_flow": { "operating_cash_flow": 14998000, "capital_expenditure": 4843000, "free_cash_flow": 19841000, "dividends_paid": 5002000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -15000000 } } ] }, "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 } }