{ "ticker": { "uuid": "edefad87-85aa-42e3-8ed6-f849589ec28a", "symbol": "DLPN", "name": "Dolphin Entertainment Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/edefad87-85aa-42e3-8ed6-f849589ec28a/", "api_url": "https://sharemaestro.com/factors/api/tickers/edefad87-85aa-42e3-8ed6-f849589ec28a/" }, "latest_snapshot": { "ticker": { "uuid": "edefad87-85aa-42e3-8ed6-f849589ec28a", "symbol": "DLPN", "name": "Dolphin Entertainment Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/edefad87-85aa-42e3-8ed6-f849589ec28a/", "api_url": "https://sharemaestro.com/factors/api/tickers/edefad87-85aa-42e3-8ed6-f849589ec28a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 1.07, "market_cap": 13928479.97, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0319, "shareholder_yield": 0, "roe": -0.4723, "piotroski_f_score": 5, "momentum_12_1": -0.114, "volatility_252d": 0.5233 }, "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": null, "ev_ebitda": 31.3086, "earnings_yield": null, "fcf_yield": -0.0694, "shareholder_yield": 0 }, "quality": { "roe": -0.4723, "roic": -0.0332, "gross_margin": 0.5665, "fcf_margin": -0.0412, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1792, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.166, "momentum_12_1": -0.114, "relative_strength": -0.3823 }, "scores": { "value_percentile": 0.55, "quality_percentile": 0.54, "momentum_percentile": 0.55, "growth_composite": 45, "yield_composite": 44, "overall_composite": 37, "os_score": 0.63, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.11, "os": 0.62, "value": 0.55, "quality": 0.53, "momentum": 0.55, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": 0.2119 }, { "week_end_date": "2026-06-14", "price": 1.13, "os": 0.59, "value": 0.53, "quality": 0.51, "momentum": 0.53, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": 0.1875 }, { "week_end_date": "2026-06-21", "price": 1.1, "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.54, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": 0.1182 }, { "week_end_date": "2026-06-28", "price": 1.14, "os": 0.33, "value": 0.42, "quality": 0.4, "momentum": 0.4, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": 0.1182 }, { "week_end_date": "2026-07-05", "price": 1.12, "os": 0.74, "value": 0.61, "quality": 0.59, "momentum": 0.61, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": -0.1328 }, { "week_end_date": "2026-07-12", "price": 1.07, "os": 0.65, "value": 0.56, "quality": 0.55, "momentum": 0.57, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": -0.0738 }, { "week_end_date": "2026-07-19", "price": 1.08, "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": -0.068 }, { "week_end_date": "2026-07-26", "price": 1.07, "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4723, "momentum_12_1": -0.114 } ], "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": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56699389, "cost_of_revenue": 2269874, "gross_profit": 54429515, "ebit": -824382, "ebitda": 1530203, "pretax_income": -3019406, "tax_provision": 69362, "net_income": -3088768, "net_income_to_common": -3088768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 11558485, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": -2027597, "capital_expenditure": 1112, "free_cash_flow": -2026485, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2833265 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 51684984, "cost_of_revenue": 3266461, "gross_profit": 48418523, "ebit": -10433710, "ebitda": -8051349, "pretax_income": -12515371, "tax_provision": 87854, "net_income": -12603225, "net_income_to_common": -12603225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8203842, "total_current_assets": 20067099, "total_assets": 58437279, "short_term_debt": 7755690, "long_term_debt": 16558256, "total_debt": 27619979, "total_liabilities": 46791888, "total_equity": 11645391, "shares_outstanding": 10306904, "goodwill_and_intangibles": 31696970 }, "cash_flow": { "operating_cash_flow": -157851, "capital_expenditure": 1512, "free_cash_flow": -156339, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1185300, "net_debt_issued": 3032669 } } ], "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": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12803937, "cost_of_revenue": 12037070, "gross_profit": 766867, "ebit": -2136432, "ebitda": -1599156, "pretax_income": -2674382, "tax_provision": 17652, "net_income": -2692034, "net_income_to_common": -2692034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7208861, "total_current_assets": 19747122, "total_assets": 53268172, "short_term_debt": 8973912, "long_term_debt": 17065269, "total_debt": 27310209, "total_liabilities": 45959781, "total_equity": 7308391, "shares_outstanding": 12327974, "goodwill_and_intangibles": 28883675 }, "cash_flow": { "operating_cash_flow": -2041710, "capital_expenditure": 1849, "free_cash_flow": -2039861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -429167 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15645840, "cost_of_revenue": 539358, "gross_profit": 15106482, "ebit": 1491783, "ebitda": 2073876, "pretax_income": 1046023, "tax_provision": 26317, "net_income": 1019706, "net_income_to_common": 1019706, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 10836000, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": 576586, "capital_expenditure": 1117, "free_cash_flow": 577703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113405 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15645840, "cost_of_revenue": 539358, "gross_profit": 15106482, "ebit": 1491783, "ebitda": 2073876, "pretax_income": 1046023, "tax_provision": 26317, "net_income": 1019706, "net_income_to_common": 1019706, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 10836000, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": 576586, "capital_expenditure": 1117, "free_cash_flow": 577703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113405 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15645840, "cost_of_revenue": 539358, "gross_profit": 15106482, "ebit": 1491783, "ebitda": 2073876, "pretax_income": 1046023, "tax_provision": 26317, "net_income": 1019706, "net_income_to_common": 1019706, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 10836000, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": 576586, "capital_expenditure": 1117, "free_cash_flow": 577703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113405 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15645840, "cost_of_revenue": 539358, "gross_profit": 15106482, "ebit": 1491783, "ebitda": 2073876, "pretax_income": 1046023, "tax_provision": 26317, "net_income": 1019706, "net_income_to_common": 1019706, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 10836000, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": 576586, "capital_expenditure": 1117, "free_cash_flow": 577703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113405 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15645840, "cost_of_revenue": 539358, "gross_profit": 15106482, "ebit": 1491783, "ebitda": 2073876, "pretax_income": 1046023, "tax_provision": 26317, "net_income": 1019706, "net_income_to_common": 1019706, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681589, "total_current_assets": 23953988, "total_assets": 58330160, "short_term_debt": 8876242, "long_term_debt": 18174399, "total_debt": 28520027, "total_liabilities": 48639735, "total_equity": 9690425, "shares_outstanding": 10836000, "goodwill_and_intangibles": 29406551 }, "cash_flow": { "operating_cash_flow": 576586, "capital_expenditure": 1117, "free_cash_flow": 577703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113405 } } ] }, "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": "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 } }