{ "ticker": { "uuid": "e1cfab8d-af17-433a-9f15-c0cc41901cff", "symbol": "BMI", "name": "Badger Meter Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/e1cfab8d-af17-433a-9f15-c0cc41901cff/", "api_url": "https://sharemaestro.com/factors/api/tickers/e1cfab8d-af17-433a-9f15-c0cc41901cff/" }, "latest_snapshot": { "ticker": { "uuid": "e1cfab8d-af17-433a-9f15-c0cc41901cff", "symbol": "BMI", "name": "Badger Meter Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/e1cfab8d-af17-433a-9f15-c0cc41901cff/", "api_url": "https://sharemaestro.com/factors/api/tickers/e1cfab8d-af17-433a-9f15-c0cc41901cff/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.08, "value": 0.09, "quality": 0.71, "momentum": 0.1, "coverage": 0.97, "confidence": 0.97, "delta": -1 }, "headline_factors": { "price": 126.32, "market_cap": 3661618513.04, "pe_ratio": 29.1282, "earnings_yield": 0.0471, "ebitda_to_ev": 0.0555, "shareholder_yield": 0.0167, "roe": 0.184, "piotroski_f_score": 4, "momentum_12_1": -0.2626, "volatility_252d": 0.4079 }, "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": 29.1282, "ev_ebitda": 18.0113, "earnings_yield": 0.0471, "fcf_yield": 0.0513, "shareholder_yield": 0.0167 }, "quality": { "roe": 0.184, "roic": null, "gross_margin": 0.4131, "fcf_margin": 0.2077, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.008, "eps_growth_1y": -0.0739, "fcf_growth_1y": -0.0343 }, "momentum": { "price_return_12m": -0.3388, "momentum_12_1": -0.2626, "relative_strength": -0.5072 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.71, "momentum_percentile": 0.1, "growth_composite": 72, "yield_composite": 75, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 126.53, "os": 0.08, "value": 0.1, "quality": 0.76, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.2823, "earnings_yield": 0.05, "shareholder_yield": 0.0165, "roe": 0.1891, "momentum_12_1": -0.5166 }, { "week_end_date": "2026-06-14", "price": 131.73, "os": 0.09, "value": 0.1, "quality": 0.73, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.4446, "earnings_yield": 0.0479, "shareholder_yield": 0.0159, "roe": 0.1891, "momentum_12_1": -0.5261 }, { "week_end_date": "2026-06-21", "price": 135.5, "os": 0.07, "value": 0.09, "quality": 0.74, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.2873, "earnings_yield": 0.0465, "shareholder_yield": 0.0154, "roe": 0.1891, "momentum_12_1": -0.4781 }, { "week_end_date": "2026-06-28", "price": 140.88, "os": 0.08, "value": 0.08, "quality": 0.73, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 31.4899, "earnings_yield": 0.0446, "shareholder_yield": 0.0149, "roe": 0.1891, "momentum_12_1": -0.4913 }, { "week_end_date": "2026-07-05", "price": 145.87, "os": 0.08, "value": 0.08, "quality": 0.77, "momentum": 0.06, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 32.6052, "earnings_yield": 0.043, "shareholder_yield": 0.0143, "roe": 0.1891, "momentum_12_1": -0.4732 }, { "week_end_date": "2026-07-12", "price": 144.18, "os": 0.07, "value": 0.08, "quality": 0.76, "momentum": 0.02, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 32.2275, "earnings_yield": 0.0435, "shareholder_yield": 0.0145, "roe": 0.1891, "momentum_12_1": -0.4432 }, { "week_end_date": "2026-07-19", "price": 149.48, "os": 0.07, "value": 0.07, "quality": 0.74, "momentum": 0.07, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 33.4122, "earnings_yield": 0.0419, "shareholder_yield": 0.014, "roe": 0.1891, "momentum_12_1": -0.4399 }, { "week_end_date": "2026-07-26", "price": 126.32, "os": 0.08, "value": 0.09, "quality": 0.71, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.1282, "earnings_yield": 0.0471, "shareholder_yield": 0.0167, "roe": 0.184, "momentum_12_1": -0.2626 } ], "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "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": 916663000, "cost_of_revenue": 534593000, "gross_profit": 382070000, "ebit": 188657000, "ebitda": 223241000, "pretax_income": 188657000, "tax_provision": 47023000, "net_income": 141634000, "net_income_to_common": 141634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29569496, "goodwill_and_intangibles": 354071000 }, "cash_flow": { "operating_cash_flow": 183698000, "capital_expenditure": 14026000, "free_cash_flow": 197724000, "dividends_paid": 43529000, "share_repurchases": -15002000, "shares_issued": null, "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": 826558000, "cost_of_revenue": 497374000, "gross_profit": 329184000, "ebit": 157936000, "ebitda": 190121000, "pretax_income": 166500000, "tax_provision": 41558000, "net_income": 124942000, "net_income_to_common": 124942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295305000, "total_current_assets": 540116000, "total_assets": 816413000, "short_term_debt": 5350000, "long_term_debt": null, "total_debt": 6014000, "total_liabilities": 210181000, "total_equity": 606232000, "shares_outstanding": 29534000, "goodwill_and_intangibles": 160636000 }, "cash_flow": { "operating_cash_flow": 155034000, "capital_expenditure": 12818000, "free_cash_flow": 167852000, "dividends_paid": 35847000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222321000, "cost_of_revenue": 131548000, "gross_profit": 90773000, "ebit": 39377000, "ebitda": 49232000, "pretax_income": 39724000, "tax_provision": 10004000, "net_income": 29720000, "net_income_to_common": 29720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95733000, "total_current_assets": 416205000, "total_assets": 998169000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 315288999, "total_equity": 683145000, "shares_outstanding": 29141991, "goodwill_and_intangibles": 465149000 }, "cash_flow": { "operating_cash_flow": 26612000, "capital_expenditure": 4839000, "free_cash_flow": 31451000, "dividends_paid": 11593000, "share_repurchases": -25254000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 36337000, "ebitda": 39157000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 36337000, "ebitda": 39157000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 36337000, "ebitda": 39157000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 36337000, "ebitda": 39157000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 36337000, "ebitda": 39157000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 36337000, "ebitda": 39157000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 202277000, "cost_of_revenue": 117950000, "gross_profit": 84327000, "ebit": 35171000, "ebitda": 35171000, "pretax_income": 36337000, "tax_provision": 9002000, "net_income": 27335000, "net_income_to_common": 27335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205453000, "total_current_assets": 508301000, "total_assets": 970808000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 280377000, "total_equity": 690431000, "shares_outstanding": 29365170, "goodwill_and_intangibles": 349048000 }, "cash_flow": { "operating_cash_flow": 33893000, "capital_expenditure": 4427000, "free_cash_flow": 38320000, "dividends_paid": 11709000, "share_repurchases": -38213000, "shares_issued": 140000, "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": 220706000, "cost_of_revenue": 127719000, "gross_profit": 92987000, "ebit": 44642000, "ebitda": 53442000, "pretax_income": 44642000, "tax_provision": 11067000, "net_income": 33575000, "net_income_to_common": 33575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29542816, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 54801000, "capital_expenditure": 4033000, "free_cash_flow": 58834000, "dividends_paid": 11738000, "share_repurchases": null, "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": 220706000, "cost_of_revenue": 127719000, "gross_profit": 92987000, "ebit": 44642000, "ebitda": 53442000, "pretax_income": 44642000, "tax_provision": 11067000, "net_income": 33575000, "net_income_to_common": 33575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29542816, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 54801000, "capital_expenditure": 4033000, "free_cash_flow": 58834000, "dividends_paid": 11738000, "share_repurchases": null, "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": 220706000, "cost_of_revenue": 127719000, "gross_profit": 92987000, "ebit": 44642000, "ebitda": 53442000, "pretax_income": 44642000, "tax_provision": 11067000, "net_income": 33575000, "net_income_to_common": 33575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29542816, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 54801000, "capital_expenditure": 4033000, "free_cash_flow": 58834000, "dividends_paid": 11738000, "share_repurchases": null, "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": 220706000, "cost_of_revenue": 127719000, "gross_profit": 92987000, "ebit": 44642000, "ebitda": 53442000, "pretax_income": 44642000, "tax_provision": 11067000, "net_income": 33575000, "net_income_to_common": 33575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226016000, "total_current_assets": 507077000, "total_assets": 973577000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 260283000, "total_equity": 713294000, "shares_outstanding": 29542816, "goodwill_and_intangibles": 357771000 }, "cash_flow": { "operating_cash_flow": 54801000, "capital_expenditure": 4033000, "free_cash_flow": 58834000, "dividends_paid": 11738000, "share_repurchases": null, "shares_issued": 0, "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": "2025-12-31" }, "schema": { "public_fields_only": true } }