{ "ticker": { "uuid": "e3481ccf-1e5d-4bc7-8200-32511ce3e868", "symbol": "BWAY", "name": "Brainsway Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/e3481ccf-1e5d-4bc7-8200-32511ce3e868/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3481ccf-1e5d-4bc7-8200-32511ce3e868/" }, "latest_snapshot": { "ticker": { "uuid": "e3481ccf-1e5d-4bc7-8200-32511ce3e868", "symbol": "BWAY", "name": "Brainsway Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/e3481ccf-1e5d-4bc7-8200-32511ce3e868/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3481ccf-1e5d-4bc7-8200-32511ce3e868/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.52, "value": 0.01, "quality": 0.98, "momentum": 0.97, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 15.97, "market_cap": 640866661.73, "pe_ratio": 72.6936, "earnings_yield": 0.0186, "ebitda_to_ev": 0.0213, "shareholder_yield": 0, "roe": 0.1163, "piotroski_f_score": 8, "momentum_12_1": 1.4689, "volatility_252d": 0.4822 }, "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": 72.6936, "ev_ebitda": 46.8526, "earnings_yield": 0.0186, "fcf_yield": 0.0309, "shareholder_yield": 0 }, "quality": { "roe": 0.1163, "roic": 0.4572, "gross_margin": 0.7551, "fcf_margin": 0.3235, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.2937, "eps_growth_1y": 1.2507, "fcf_growth_1y": 0.1293 }, "momentum": { "price_return_12m": 1.7229, "momentum_12_1": 1.4689, "relative_strength": 1.5067 }, "scores": { "value_percentile": 0.01, "quality_percentile": 0.98, "momentum_percentile": 0.97, "growth_composite": 6, "yield_composite": 80, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.89, "os": 0.52, "value": 0.02, "quality": 0.97, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 63.1674, "earnings_yield": 0.0217, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 2.2861 }, { "week_end_date": "2026-06-14", "price": 14.63, "os": 0.52, "value": 0.02, "quality": 0.98, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 66.534, "earnings_yield": 0.0205, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.7578 }, { "week_end_date": "2026-06-21", "price": 14.89, "os": 0.53, "value": 0.02, "quality": 0.98, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 67.7776, "earnings_yield": 0.0201, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.7681 }, { "week_end_date": "2026-06-28", "price": 14.48, "os": 0.46, "value": 0.02, "quality": 0.97, "momentum": 0.86, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 65.9113, "earnings_yield": 0.0207, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.4039 }, { "week_end_date": "2026-07-05", "price": 15.19, "os": 0.52, "value": 0.02, "quality": 0.98, "momentum": 0.94, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 69.1431, "earnings_yield": 0.0197, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.0982 }, { "week_end_date": "2026-07-12", "price": 15.06, "os": 0.52, "value": 0.02, "quality": 0.97, "momentum": 0.96, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 68.5514, "earnings_yield": 0.0198, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.3769 }, { "week_end_date": "2026-07-19", "price": 15.73, "os": 0.52, "value": 0.02, "quality": 0.97, "momentum": 0.96, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 71.6011, "earnings_yield": 0.0189, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.4632 }, { "week_end_date": "2026-07-26", "price": 15.97, "os": 0.52, "value": 0.01, "quality": 0.98, "momentum": 0.97, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 72.6936, "earnings_yield": 0.0186, "shareholder_yield": 0, "roe": 0.1163, "momentum_12_1": 1.4689 } ], "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": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52225000, "cost_of_revenue": 12839000, "gross_profit": 39386000, "ebit": 9919000, "ebitda": 11457000, "pretax_income": 7710000, "tax_provision": 77000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 21206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18162952, "capital_expenditure": 1760862, "free_cash_flow": 19923814, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -832000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41016000, "cost_of_revenue": 10435000, "gross_profit": 30581000, "ebit": 3586000, "ebitda": 5357000, "pretax_income": 3459000, "tax_provision": 538000, "net_income": 2921000, "net_income_to_common": 2921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69345000, "total_current_assets": 79670000, "total_assets": 94316000, "short_term_debt": 824000, "long_term_debt": 4800000, "total_debt": 5624000, "total_liabilities": 32003000, "total_equity": 62313000, "shares_outstanding": 34768958, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10298000, "capital_expenditure": 3794000, "free_cash_flow": 14092000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 16353000, "net_debt_issued": -424000 } } ], "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": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15531000, "cost_of_revenue": 3856000, "gross_profit": 11675000, "ebit": 2729000, "ebitda": 3194000, "pretax_income": 2410000, "tax_provision": 120000, "net_income": 2290000, "net_income_to_common": 2290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58636000, "total_current_assets": 78626000, "total_assets": 116998000, "short_term_debt": 1105000, "long_term_debt": 5601000, "total_debt": 6706000, "total_liabilities": 41201000, "total_equity": 75797000, "shares_outstanding": 19083333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 769000, "free_cash_flow": 1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14545000, "cost_of_revenue": 3427000, "gross_profit": 11118000, "ebit": 2972000, "ebitda": 3324000, "pretax_income": 2541000, "tax_provision": -392000, "net_income": 2933000, "net_income_to_common": 2933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 20961000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 1269754, "free_cash_flow": 510754, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -246000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14545000, "cost_of_revenue": 3427000, "gross_profit": 11118000, "ebit": 2972000, "ebitda": 3324000, "pretax_income": 2541000, "tax_provision": -392000, "net_income": 2933000, "net_income_to_common": 2933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 20961000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 1269754, "free_cash_flow": 510754, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -246000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14545000, "cost_of_revenue": 3427000, "gross_profit": 11118000, "ebit": 2972000, "ebitda": 3324000, "pretax_income": 2541000, "tax_provision": -392000, "net_income": 2933000, "net_income_to_common": 2933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 20961000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 1269754, "free_cash_flow": 510754, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -246000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14545000, "cost_of_revenue": 3427000, "gross_profit": 11118000, "ebit": 2972000, "ebitda": 3324000, "pretax_income": 2541000, "tax_provision": -392000, "net_income": 2933000, "net_income_to_common": 2933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 20961000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 1269754, "free_cash_flow": 510754, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -246000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14545000, "cost_of_revenue": 3427000, "gross_profit": 11118000, "ebit": 2972000, "ebitda": 3324000, "pretax_income": 2541000, "tax_provision": -392000, "net_income": 2933000, "net_income_to_common": 2933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67700000, "total_current_assets": 84889000, "total_assets": 112917000, "short_term_debt": 1075000, "long_term_debt": 5742000, "total_debt": 6817000, "total_liabilities": 39696000, "total_equity": 73221000, "shares_outstanding": 20961000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 1269754, "free_cash_flow": 510754, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -246000 } } ] }, "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": "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": 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 } }