{ "ticker": { "uuid": "ea2a7910-670f-4842-808a-b36c6863a1c9", "symbol": "BL", "name": "Blackline Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ea2a7910-670f-4842-808a-b36c6863a1c9/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea2a7910-670f-4842-808a-b36c6863a1c9/" }, "latest_snapshot": { "ticker": { "uuid": "ea2a7910-670f-4842-808a-b36c6863a1c9", "symbol": "BL", "name": "Blackline Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ea2a7910-670f-4842-808a-b36c6863a1c9/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea2a7910-670f-4842-808a-b36c6863a1c9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.14, "value": 0.15, "quality": 0.89, "momentum": 0.05, "coverage": 0.939, "confidence": 0.9, "delta": -2 }, "headline_factors": { "price": 28.74, "market_cap": 1685914754.58, "pe_ratio": 63.4065, "earnings_yield": 0.0269, "ebitda_to_ev": 0.0487, "shareholder_yield": 0.1443, "roe": 0.0869, "piotroski_f_score": 6, "momentum_12_1": -0.4939, "volatility_252d": 0.4294 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 63.4065, "ev_ebitda": 20.5184, "earnings_yield": 0.0269, "fcf_yield": 0.0858, "shareholder_yield": 0.1443 }, "quality": { "roe": 0.0869, "roic": 0.0417, "gross_margin": 0.7534, "fcf_margin": 0.259, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0812, "eps_growth_1y": -0.83, "fcf_growth_1y": -0.1128 }, "momentum": { "price_return_12m": -0.4868, "momentum_12_1": -0.4939, "relative_strength": -0.703 }, "scores": { "value_percentile": 0.15, "quality_percentile": 0.89, "momentum_percentile": 0.05, "growth_composite": 87, "yield_composite": 9, "overall_composite": 86, "os_score": 0.14, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 28.66, "os": 0.14, "value": 0.15, "quality": 0.9, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 63.23, "earnings_yield": 0.027, "shareholder_yield": 0.1447, "roe": 0.0869, "momentum_12_1": -0.4659 }, { "week_end_date": "2026-06-14", "price": 28.73, "os": 0.13, "value": 0.15, "quality": 0.86, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 63.3844, "earnings_yield": 0.0269, "shareholder_yield": 0.1444, "roe": 0.0869, "momentum_12_1": -0.4959 }, { "week_end_date": "2026-06-21", "price": 26.77, "os": 0.14, "value": 0.17, "quality": 0.88, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 59.0602, "earnings_yield": 0.0284, "shareholder_yield": 0.155, "roe": 0.0869, "momentum_12_1": -0.4724 }, { "week_end_date": "2026-06-28", "price": 28.34, "os": 0.14, "value": 0.16, "quality": 0.89, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 62.524, "earnings_yield": 0.0272, "shareholder_yield": 0.1464, "roe": 0.0869, "momentum_12_1": -0.4809 }, { "week_end_date": "2026-07-05", "price": 29.88, "os": 0.15, "value": 0.15, "quality": 0.9, "momentum": 0.04, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 65.9216, "earnings_yield": 0.0261, "shareholder_yield": 0.1388, "roe": 0.0869, "momentum_12_1": -0.5042 }, { "week_end_date": "2026-07-12", "price": 29.13, "os": 0.15, "value": 0.15, "quality": 0.88, "momentum": 0.1, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 64.2669, "earnings_yield": 0.0266, "shareholder_yield": 0.1424, "roe": 0.0869, "momentum_12_1": -0.4645 }, { "week_end_date": "2026-07-19", "price": 30.29, "os": 0.12, "value": 0.13, "quality": 0.89, "momentum": 0.04, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 66.8261, "earnings_yield": 0.0258, "shareholder_yield": 0.1369, "roe": 0.0869, "momentum_12_1": -0.5267 }, { "week_end_date": "2026-07-26", "price": 28.74, "os": 0.14, "value": 0.15, "quality": 0.89, "momentum": 0.05, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 63.4065, "earnings_yield": 0.0269, "shareholder_yield": 0.1443, "roe": 0.0869, "momentum_12_1": -0.4939 } ], "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": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 700427000, "cost_of_revenue": 173648000, "gross_profit": 526779000, "ebit": 59033000, "ebitda": 105568000, "pretax_income": 48228000, "tax_provision": 20971000, "net_income": 24518000, "net_income_to_common": 24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 564650000 }, "cash_flow": { "operating_cash_flow": 169567000, "capital_expenditure": 8074000, "free_cash_flow": 177641000, "dividends_paid": null, "share_repurchases": -252435000, "shares_issued": 12388000, "net_debt_issued": -66000 } } ], "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": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183155000, "cost_of_revenue": 44005000, "gross_profit": 139150000, "ebit": 12293000, "ebitda": 24459000, "pretax_income": 9799000, "tax_provision": 5908000, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242041000, "total_current_assets": 732102000, "total_assets": 1455518000, "short_term_debt": 4869000, "long_term_debt": 666678000, "total_debt": 687321000, "total_liabilities": 1117997000, "total_equity": 305950000, "shares_outstanding": 69835000, "goodwill_and_intangibles": 511284000 }, "cash_flow": { "operating_cash_flow": 46296000, "capital_expenditure": 2117000, "free_cash_flow": 48413000, "dividends_paid": null, "share_repurchases": -57753000, "shares_issued": 211000, "net_debt_issued": -230199000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 45713000, "gross_profit": 137468000, "ebit": 14001000, "ebitda": 25913000, "pretax_income": 11452000, "tax_provision": 5471000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 515156000 }, "cash_flow": { "operating_cash_flow": 26680000, "capital_expenditure": 623000, "free_cash_flow": 27303000, "dividends_paid": null, "share_repurchases": -36843000, "shares_issued": 2645000, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 45713000, "gross_profit": 137468000, "ebit": 14001000, "ebitda": 25913000, "pretax_income": 11452000, "tax_provision": 5471000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 515156000 }, "cash_flow": { "operating_cash_flow": 26680000, "capital_expenditure": 623000, "free_cash_flow": 27303000, "dividends_paid": null, "share_repurchases": -36843000, "shares_issued": 2645000, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 45713000, "gross_profit": 137468000, "ebit": 14001000, "ebitda": 25913000, "pretax_income": 11452000, "tax_provision": 5471000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 515156000 }, "cash_flow": { "operating_cash_flow": 26680000, "capital_expenditure": 623000, "free_cash_flow": 27303000, "dividends_paid": null, "share_repurchases": -36843000, "shares_issued": 2645000, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 45713000, "gross_profit": 137468000, "ebit": 14001000, "ebitda": 25913000, "pretax_income": 11452000, "tax_provision": 5471000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390034000, "total_current_assets": 1025209000, "total_assets": 1759519000, "short_term_debt": 234471000, "long_term_debt": 666046000, "total_debt": 940257000, "total_liabilities": 1388072000, "total_equity": 332326000, "shares_outstanding": 71599000, "goodwill_and_intangibles": 515156000 }, "cash_flow": { "operating_cash_flow": 26680000, "capital_expenditure": 623000, "free_cash_flow": 27303000, "dividends_paid": null, "share_repurchases": -36843000, "shares_issued": 2645000, "net_debt_issued": -3000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }