{ "ticker": { "uuid": "ef509778-9856-49ab-a5a5-b37d54ccaf11", "symbol": "IIIV", "name": "i3 Verticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/ef509778-9856-49ab-a5a5-b37d54ccaf11/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef509778-9856-49ab-a5a5-b37d54ccaf11/" }, "latest_snapshot": { "ticker": { "uuid": "ef509778-9856-49ab-a5a5-b37d54ccaf11", "symbol": "IIIV", "name": "i3 Verticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/ef509778-9856-49ab-a5a5-b37d54ccaf11/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef509778-9856-49ab-a5a5-b37d54ccaf11/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.08, "value": 0.28, "quality": 0.31, "momentum": 0.1, "coverage": 0.939, "confidence": 0.91, "delta": 2 }, "headline_factors": { "price": 20.71, "market_cap": 404877041.43, "pe_ratio": 22.5948, "earnings_yield": 0.0159, "ebitda_to_ev": 0.0637, "shareholder_yield": 0.2831, "roe": 0.0565, "piotroski_f_score": 4, "momentum_12_1": -0.3077, "volatility_252d": 0.4145 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 22.5948, "ev_ebitda": 15.6866, "earnings_yield": 0.0159, "fcf_yield": 0.0857, "shareholder_yield": 0.2831 }, "quality": { "roe": 0.0565, "roic": 0.0133, "gross_margin": 0.5817, "fcf_margin": 0.2387, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.102, "eps_growth_1y": -0.8404, "fcf_growth_1y": 1.5732 }, "momentum": { "price_return_12m": -0.2766, "momentum_12_1": -0.3077, "relative_strength": -0.4727 }, "scores": { "value_percentile": 0.28, "quality_percentile": 0.31, "momentum_percentile": 0.1, "growth_composite": 97, "yield_composite": 7, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.68, "os": 0.18, "value": 0.29, "quality": 0.62, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.4711, "earnings_yield": 0.0165, "shareholder_yield": 0.2979, "roe": 0.0565, "momentum_12_1": -0.1486 }, { "week_end_date": "2026-06-14", "price": 20.62, "os": 0.08, "value": 0.28, "quality": 0.31, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.4967, "earnings_yield": 0.016, "shareholder_yield": 0.2843, "roe": 0.0565, "momentum_12_1": -0.1734 }, { "week_end_date": "2026-06-21", "price": 19.82, "os": 0.08, "value": 0.28, "quality": 0.3, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.6238, "earnings_yield": 0.0164, "shareholder_yield": 0.2958, "roe": 0.0565, "momentum_12_1": -0.1868 }, { "week_end_date": "2026-06-28", "price": 21.29, "os": 0.08, "value": 0.28, "quality": 0.32, "momentum": 0.08, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 23.2276, "earnings_yield": 0.0156, "shareholder_yield": 0.2754, "roe": 0.0565, "momentum_12_1": -0.2298 }, { "week_end_date": "2026-07-05", "price": 21.69, "os": 0.08, "value": 0.27, "quality": 0.34, "momentum": 0.1, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 23.664, "earnings_yield": 0.0155, "shareholder_yield": 0.2703, "roe": 0.0565, "momentum_12_1": -0.3214 }, { "week_end_date": "2026-07-12", "price": 21.03, "os": 0.1, "value": 0.28, "quality": 0.35, "momentum": 0.19, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 22.944, "earnings_yield": 0.0158, "shareholder_yield": 0.2788, "roe": 0.0565, "momentum_12_1": -0.2698 }, { "week_end_date": "2026-07-19", "price": 20.71, "os": 0.08, "value": 0.28, "quality": 0.31, "momentum": 0.1, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 22.5948, "earnings_yield": 0.0159, "shareholder_yield": 0.2831, "roe": 0.0565, "momentum_12_1": -0.3077 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 7755000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": -37604000, "shares_issued": null, "net_debt_issued": -26223000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 7755000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": -37604000, "shares_issued": null, "net_debt_issued": -26223000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 7755000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": -37604000, "shares_issued": null, "net_debt_issued": -26223000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 7755000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": -37604000, "shares_issued": null, "net_debt_issued": -26223000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 7755000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": -37604000, "shares_issued": null, "net_debt_issued": -26223000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 7755000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": -37604000, "shares_issued": null, "net_debt_issued": -26223000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 229923000, "cost_of_revenue": 18573000, "gross_profit": 211350000, "ebit": 9325000, "ebitda": 33225000, "pretax_income": -19014000, "tax_provision": -5668000, "net_income": 113341000, "net_income_to_common": 113341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86541000, "total_current_assets": 153393000, "total_assets": 730675000, "short_term_debt": 28528000, "long_term_debt": null, "total_debt": 38308000, "total_liabilities": 215316000, "total_equity": 379735000, "shares_outstanding": 24426940, "goodwill_and_intangibles": 502086000 }, "cash_flow": { "operating_cash_flow": 48409000, "capital_expenditure": 14960000, "free_cash_flow": 63369000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -360346000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 229923000, "cost_of_revenue": 18573000, "gross_profit": 211350000, "ebit": 9325000, "ebitda": 33225000, "pretax_income": -19014000, "tax_provision": -5668000, "net_income": 113341000, "net_income_to_common": 113341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86541000, "total_current_assets": 153393000, "total_assets": 730675000, "short_term_debt": 28528000, "long_term_debt": null, "total_debt": 38308000, "total_liabilities": 215316000, "total_equity": 379735000, "shares_outstanding": 24426940, "goodwill_and_intangibles": 502086000 }, "cash_flow": { "operating_cash_flow": 48409000, "capital_expenditure": 14960000, "free_cash_flow": 63369000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -360346000 } } ], "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": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3813000, "ebitda": 11516000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 85612000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": -50850000, "shares_issued": 0, "net_debt_issued": 81000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3813000, "ebitda": 11516000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 85612000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": -50850000, "shares_issued": 0, "net_debt_issued": 81000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3813000, "ebitda": 11516000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 85612000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": -50850000, "shares_issued": 0, "net_debt_issued": 81000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3813000, "ebitda": 11516000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 85612000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": -50850000, "shares_issued": 0, "net_debt_issued": 81000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3813000, "ebitda": 11516000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 85612000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": -50850000, "shares_issued": 0, "net_debt_issued": 81000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3745000, "ebitda": 11448000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 85612000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": -50850000, "shares_issued": 0, "net_debt_issued": 81000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 7388000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": -37938000, "shares_issued": 129000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 7388000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": -37938000, "shares_issued": 129000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 7388000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": -37938000, "shares_issued": 129000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 7388000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": -37938000, "shares_issued": 129000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 7388000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": -37938000, "shares_issued": 129000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 7388000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": -37938000, "shares_issued": 129000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-09-30" }, "schema": { "public_fields_only": true } }