{ "ticker": { "uuid": "f7d7bb9d-9ba1-4314-b73f-5e0a8d868646", "symbol": "OSW", "name": "OneSpaWorld Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/", "api_url": "https://sharemaestro.com/factors/api/tickers/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/" }, "latest_snapshot": { "ticker": { "uuid": "f7d7bb9d-9ba1-4314-b73f-5e0a8d868646", "symbol": "OSW", "name": "OneSpaWorld Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/", "api_url": "https://sharemaestro.com/factors/api/tickers/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.25, "value": 0.05, "quality": 0.71, "momentum": 0.7, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 26.29, "market_cap": 2668825301.34, "pe_ratio": 34.358, "earnings_yield": 0.0343, "ebitda_to_ev": 0.0437, "shareholder_yield": 0.0213, "roe": 0.1383, "piotroski_f_score": 7, "momentum_12_1": 0.281, "volatility_252d": 0.3197 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 34.358, "ev_ebitda": 22.8873, "earnings_yield": 0.0343, "fcf_yield": 0.0365, "shareholder_yield": 0.0213 }, "quality": { "roe": 0.1383, "roic": 0.1394, "gross_margin": 0.1365, "fcf_margin": 0.1013, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0947, "eps_growth_1y": 0.1599, "fcf_growth_1y": 0.2346 }, "momentum": { "price_return_12m": 0.1942, "momentum_12_1": 0.281, "relative_strength": -0.022 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.71, "momentum_percentile": 0.7, "growth_composite": 30, "yield_composite": 75, "overall_composite": 75, "os_score": 0.25, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.07, "os": 0.28, "value": 0.07, "quality": 0.71, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 31.4567, "earnings_yield": 0.0373, "shareholder_yield": 0.0233, "roe": 0.1383, "momentum_12_1": 0.2821 }, { "week_end_date": "2026-06-14", "price": 25.79, "os": 0.26, "value": 0.06, "quality": 0.7, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 33.7045, "earnings_yield": 0.0349, "shareholder_yield": 0.0217, "roe": 0.1383, "momentum_12_1": 0.2771 }, { "week_end_date": "2026-06-21", "price": 27.53, "os": 0.27, "value": 0.05, "quality": 0.68, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 35.9785, "earnings_yield": 0.0328, "shareholder_yield": 0.0203, "roe": 0.1383, "momentum_12_1": 0.2437 }, { "week_end_date": "2026-06-28", "price": 28.2, "os": 0.2, "value": 0.05, "quality": 0.68, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 36.8541, "earnings_yield": 0.032, "shareholder_yield": 0.0199, "roe": 0.1383, "momentum_12_1": 0.1728 }, { "week_end_date": "2026-07-05", "price": 28.68, "os": 0.27, "value": 0.05, "quality": 0.72, "momentum": 0.74, "confidence": 0.991, "coverage": 1, "pe_ratio": 37.4814, "earnings_yield": 0.0315, "shareholder_yield": 0.0195, "roe": 0.1383, "momentum_12_1": 0.1353 }, { "week_end_date": "2026-07-12", "price": 26.31, "os": 0.28, "value": 0.06, "quality": 0.7, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 34.3841, "earnings_yield": 0.0342, "shareholder_yield": 0.0213, "roe": 0.1383, "momentum_12_1": 0.2187 }, { "week_end_date": "2026-07-19", "price": 26.41, "os": 0.27, "value": 0.05, "quality": 0.71, "momentum": 0.72, "confidence": 0.969, "coverage": 1, "pe_ratio": 34.5148, "earnings_yield": 0.0341, "shareholder_yield": 0.0212, "roe": 0.1383, "momentum_12_1": 0.2937 }, { "week_end_date": "2026-07-26", "price": 26.29, "os": 0.25, "value": 0.05, "quality": 0.71, "momentum": 0.7, "confidence": 0.958, "coverage": 1, "pe_ratio": 34.358, "earnings_yield": 0.0343, "shareholder_yield": 0.0213, "roe": 0.1383, "momentum_12_1": 0.281 } ], "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": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": -75441000, "shares_issued": null, "net_debt_issued": -15000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895019000, "cost_of_revenue": 745555000, "gross_profit": 149464000, "ebit": 86904000, "ebitda": 111180000, "pretax_income": 76856000, "tax_provision": 3992000, "net_income": 72864000, "net_income_to_common": 72864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57439000, "total_current_assets": 161505000, "total_assets": 746423000, "short_term_debt": 7555000, "long_term_debt": 93557000, "total_debt": 112743000, "total_liabilities": 191926000, "total_equity": 554497000, "shares_outstanding": 104940000, "goodwill_and_intangibles": 530032000 }, "cash_flow": { "operating_cash_flow": 78798000, "capital_expenditure": 6743000, "free_cash_flow": 85541000, "dividends_paid": 8331000, "share_repurchases": -18988000, "shares_issued": null, "net_debt_issued": -65059000 } } ], "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": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 29602000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": 1754000, "long_term_debt": 82785000, "total_debt": 92608000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 29602000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": 1754000, "long_term_debt": 82785000, "total_debt": 92608000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 29602000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": 1754000, "long_term_debt": 82785000, "total_debt": 92608000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 29602000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": 1754000, "long_term_debt": 82785000, "total_debt": 92608000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 29602000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": 1754000, "long_term_debt": 82785000, "total_debt": 92608000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 29602000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": 1754000, "long_term_debt": 82785000, "total_debt": 92608000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 22867000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": null, "long_term_debt": 82785000, "total_debt": 82785000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "ebit": 18139000, "ebitda": 24631000, "pretax_income": 14767000, "tax_provision": 2705000, "net_income": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 102381000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 19955000, "capital_expenditure": 5049000, "free_cash_flow": 25004000, "dividends_paid": 5062000, "share_repurchases": -19908000, "shares_issued": 0, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "ebit": 18139000, "ebitda": 24631000, "pretax_income": 14767000, "tax_provision": 2705000, "net_income": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 102381000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 19955000, "capital_expenditure": 5049000, "free_cash_flow": 25004000, "dividends_paid": 5062000, "share_repurchases": -19908000, "shares_issued": 0, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "ebit": 18139000, "ebitda": 24631000, "pretax_income": 14767000, "tax_provision": 2705000, "net_income": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 102381000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 19955000, "capital_expenditure": 5049000, "free_cash_flow": 25004000, "dividends_paid": 5062000, "share_repurchases": -19908000, "shares_issued": 0, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "ebit": 18139000, "ebitda": 24631000, "pretax_income": 14767000, "tax_provision": 2705000, "net_income": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 102381000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 19955000, "capital_expenditure": 5049000, "free_cash_flow": 25004000, "dividends_paid": 5062000, "share_repurchases": -19908000, "shares_issued": 0, "net_debt_issued": -1250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "ebit": 18139000, "ebitda": 24631000, "pretax_income": 14767000, "tax_provision": 2705000, "net_income": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 102772000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 102381000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 19955000, "capital_expenditure": 5049000, "free_cash_flow": 25004000, "dividends_paid": 5062000, "share_repurchases": -19908000, "shares_issued": 0, "net_debt_issued": -1250000 } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }