{ "ticker": { "uuid": "e71db799-f3f6-482b-a072-fa9c980a245d", "symbol": "FTK", "name": "Flotek Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e71db799-f3f6-482b-a072-fa9c980a245d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e71db799-f3f6-482b-a072-fa9c980a245d/" }, "latest_snapshot": { "ticker": { "uuid": "e71db799-f3f6-482b-a072-fa9c980a245d", "symbol": "FTK", "name": "Flotek Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e71db799-f3f6-482b-a072-fa9c980a245d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e71db799-f3f6-482b-a072-fa9c980a245d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.13, "value": 0.05, "quality": 0.2, "momentum": 0.93, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 25.84, "market_cap": 934826160.72, "pe_ratio": 31.3574, "earnings_yield": 0.026, "ebitda_to_ev": 0.0306, "shareholder_yield": 0, "roe": 0.2523, "piotroski_f_score": 4, "momentum_12_1": 0.7943, "volatility_252d": 0.6001 }, "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": 31.3574, "ev_ebitda": 32.7015, "earnings_yield": 0.026, "fcf_yield": 0.0019, "shareholder_yield": 0 }, "quality": { "roe": 0.2523, "roic": 0.1171, "gross_margin": 0.2472, "fcf_margin": 0.0072, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2472, "eps_growth_1y": 1.0824, "fcf_growth_1y": -0.8016 }, "momentum": { "price_return_12m": 1.0923, "momentum_12_1": 0.7943, "relative_strength": 0.924 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.2, "momentum_percentile": 0.93, "growth_composite": 6, "yield_composite": 85, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.52, "os": 0.11, "value": 0.06, "quality": 0.22, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.542, "earnings_yield": 0.0285, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.1098 }, { "week_end_date": "2026-06-14", "price": 24.64, "os": 0.12, "value": 0.06, "quality": 0.2, "momentum": 0.84, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.9012, "earnings_yield": 0.0272, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.2279 }, { "week_end_date": "2026-06-21", "price": 22.66, "os": 0.12, "value": 0.07, "quality": 0.22, "momentum": 0.84, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 27.4984, "earnings_yield": 0.0295, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.4168 }, { "week_end_date": "2026-06-28", "price": 22.16, "os": 0.15, "value": 0.07, "quality": 0.22, "momentum": 0.89, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.8916, "earnings_yield": 0.0301, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.3636 }, { "week_end_date": "2026-07-05", "price": 22.19, "os": 0.14, "value": 0.07, "quality": 0.24, "momentum": 0.85, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 26.928, "earnings_yield": 0.0301, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.5849 }, { "week_end_date": "2026-07-12", "price": 25.56, "os": 0.13, "value": 0.06, "quality": 0.22, "momentum": 0.87, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 31.0176, "earnings_yield": 0.0263, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.8554 }, { "week_end_date": "2026-07-19", "price": 26.17, "os": 0.14, "value": 0.05, "quality": 0.2, "momentum": 0.93, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 31.7578, "earnings_yield": 0.0257, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.8056 }, { "week_end_date": "2026-07-26", "price": 25.84, "os": 0.13, "value": 0.05, "quality": 0.2, "momentum": 0.93, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 31.3574, "earnings_yield": 0.026, "shareholder_yield": 0, "roe": 0.2523, "momentum_12_1": 0.7943 } ], "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": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 237262000, "cost_of_revenue": 177429000, "gross_profit": 59833000, "ebit": 23592000, "ebitda": 25428000, "pretax_income": 19655000, "tax_provision": -10873000, "net_income": 30528000, "net_income_to_common": 30528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7204000, "capital_expenditure": 1984000, "free_cash_flow": 9188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1613000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187025000, "cost_of_revenue": 147639000, "gross_profit": 39386000, "ebit": 12242000, "ebitda": 13133000, "pretax_income": 11147000, "tax_provision": 649000, "net_income": 10498000, "net_income_to_common": 10498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4404000, "total_current_assets": 96456000, "total_assets": 170796000, "short_term_debt": 6335000, "long_term_debt": 0, "total_debt": 12849000, "total_liabilities": 56896000, "total_equity": 113900000, "shares_outstanding": 30889000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3361000, "capital_expenditure": 1940000, "free_cash_flow": 5301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2904000 } } ], "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": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7605000, "ebitda": 10468000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 51000, "net_debt_issued": 1297000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7605000, "ebitda": 10468000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 51000, "net_debt_issued": 1297000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7605000, "ebitda": 10468000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 51000, "net_debt_issued": 1297000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7605000, "ebitda": 10468000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 51000, "net_debt_issued": 1297000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7605000, "ebitda": 10468000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1297000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7605000, "ebitda": 10468000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1297000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 70051000, "cost_of_revenue": 55141000, "gross_profit": 14910000, "ebit": 7600000, "ebitda": 10463000, "pretax_income": 6273000, "tax_provision": 1609000, "net_income": 4664000, "net_income_to_common": 4664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5780000, "total_current_assets": 125793000, "total_assets": 231843000, "short_term_debt": 6109000, "long_term_debt": 39608000, "total_debt": 51050000, "total_liabilities": 113668000, "total_equity": 118175000, "shares_outstanding": 38340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21000, "capital_expenditure": 1002000, "free_cash_flow": 1023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1297000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 67519000, "cost_of_revenue": 52325000, "gross_profit": 15194000, "ebit": 6057000, "ebitda": 6686000, "pretax_income": 4683000, "tax_provision": 1658000, "net_income": 3025000, "net_income_to_common": 3025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6247000, "capital_expenditure": 287000, "free_cash_flow": 6534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 44000, "net_debt_issued": -3366000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 67519000, "cost_of_revenue": 52325000, "gross_profit": 15194000, "ebit": 6057000, "ebitda": 6686000, "pretax_income": 4683000, "tax_provision": 1658000, "net_income": 3025000, "net_income_to_common": 3025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6247000, "capital_expenditure": 287000, "free_cash_flow": 6534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 44000, "net_debt_issued": -3366000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 67519000, "cost_of_revenue": 52325000, "gross_profit": 15194000, "ebit": 6057000, "ebitda": 6686000, "pretax_income": 4683000, "tax_provision": 1658000, "net_income": 3025000, "net_income_to_common": 3025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6247000, "capital_expenditure": 287000, "free_cash_flow": 6534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 44000, "net_debt_issued": -3366000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 67519000, "cost_of_revenue": 52325000, "gross_profit": 15194000, "ebit": 6057000, "ebitda": 6686000, "pretax_income": 4683000, "tax_provision": 1658000, "net_income": 3025000, "net_income_to_common": 3025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6247000, "capital_expenditure": 287000, "free_cash_flow": 6534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 44000, "net_debt_issued": -3366000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 67519000, "cost_of_revenue": 52325000, "gross_profit": 15194000, "ebit": 6057000, "ebitda": 6686000, "pretax_income": 4683000, "tax_provision": 1658000, "net_income": 3025000, "net_income_to_common": 3025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5731000, "total_current_assets": 110777000, "total_assets": 220049000, "short_term_debt": 4736000, "long_term_debt": 39584000, "total_debt": 50152000, "total_liabilities": 106991000, "total_equity": 113058000, "shares_outstanding": 36156000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6247000, "capital_expenditure": 287000, "free_cash_flow": 6534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3366000 } } ] }, "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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 } }