{ "ticker": { "uuid": "25cf2d83-9f86-4566-96b3-056cc96859b9", "symbol": "IART", "name": "Integra LifeSciences Holdings", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/25cf2d83-9f86-4566-96b3-056cc96859b9/", "api_url": "https://sharemaestro.com/factors/api/tickers/25cf2d83-9f86-4566-96b3-056cc96859b9/" }, "latest_snapshot": { "ticker": { "uuid": "25cf2d83-9f86-4566-96b3-056cc96859b9", "symbol": "IART", "name": "Integra LifeSciences Holdings", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/25cf2d83-9f86-4566-96b3-056cc96859b9/", "api_url": "https://sharemaestro.com/factors/api/tickers/25cf2d83-9f86-4566-96b3-056cc96859b9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.35, "value": 0.34, "quality": 0.16, "momentum": 0.84, "coverage": 0.818, "confidence": 0.784, "delta": 5 }, "headline_factors": { "price": 19.79, "market_cap": 1539600710.37, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0004, "roe": -0.4756, "piotroski_f_score": 5, "momentum_12_1": 0.431, "volatility_252d": 0.5891 }, "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": null, "earnings_yield": null, "fcf_yield": 0.0458, "shareholder_yield": -0.0004 }, "quality": { "roe": -0.4756, "roic": -0.1164, "gross_margin": 0.5321, "fcf_margin": 0.093, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0124, "eps_growth_1y": null, "fcf_growth_1y": -0.3353 }, "momentum": { "price_return_12m": 0.5095, "momentum_12_1": 0.431, "relative_strength": 0.2933 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.16, "momentum_percentile": 0.84, "growth_composite": 74, "yield_composite": 87, "overall_composite": 65, "os_score": 0.35, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.99, "os": 0.57, "value": 0.64, "quality": 0.15, "momentum": 0.65, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.0265 }, { "week_end_date": "2026-06-14", "price": 17.77, "os": 0.59, "value": 0.64, "quality": 0.17, "momentum": 0.67, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.1595 }, { "week_end_date": "2026-06-21", "price": 17.58, "os": 0.66, "value": 0.64, "quality": 0.17, "momentum": 0.8, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.3017 }, { "week_end_date": "2026-06-28", "price": 18.76, "os": 0.31, "value": 0.37, "quality": 0.16, "momentum": 0.72, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.3051 }, { "week_end_date": "2026-07-05", "price": 18.05, "os": 0.65, "value": 0.65, "quality": 0.18, "momentum": 0.76, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.2595 }, { "week_end_date": "2026-07-12", "price": 18.79, "os": 0.41, "value": 0.37, "quality": 0.18, "momentum": 0.87, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.4114 }, { "week_end_date": "2026-07-19", "price": 19.25, "os": 0.4, "value": 0.35, "quality": 0.17, "momentum": 0.89, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.5795 }, { "week_end_date": "2026-07-26", "price": 19.79, "os": 0.35, "value": 0.34, "quality": 0.16, "momentum": 0.84, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.4756, "momentum_12_1": 0.431 } ], "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": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 95638000, "free_cash_flow": 146022000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 95638000, "free_cash_flow": 146022000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 95638000, "free_cash_flow": 146022000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 95638000, "free_cash_flow": 146022000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 95638000, "free_cash_flow": 146022000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 95638000, "free_cash_flow": 146022000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 81436000, "free_cash_flow": 131820000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": 957000, "net_debt_issued": 50811000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1610527000, "cost_of_revenue": 728466000, "gross_profit": 882061000, "ebit": 52788000, "ebitda": 193288000, "pretax_income": -18237000, "tax_provision": -11293000, "net_income": -6944000, "net_income_to_common": -6944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246375000, "total_current_assets": 1081681000, "total_assets": 4037424000, "short_term_debt": 621616000, "long_term_debt": 1196017000, "total_debt": 1984563000, "total_liabilities": 2492144000, "total_equity": 1545280000, "shares_outstanding": 77010000, "goodwill_and_intangibles": 2304540000 }, "cash_flow": { "operating_cash_flow": 129382000, "capital_expenditure": 104418000, "free_cash_flow": 233800000, "dividends_paid": null, "share_repurchases": -52471000, "shares_issued": 6398000, "net_debt_issued": 299369000 } } ], "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": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 24436000, "ebitda": 62866000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 24436000, "ebitda": 62866000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 24436000, "ebitda": 62866000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 24436000, "ebitda": 62866000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 24436000, "ebitda": 62866000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 24436000, "ebitda": 62866000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 40084000, "ebitda": 78514000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 2039453000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 760000, "net_debt_issued": 8912000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "ebit": 27983000, "ebitda": 65988000, "pretax_income": 4310000, "tax_provision": 6014000, "net_income": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 11816000, "capital_expenditure": 31416000, "free_cash_flow": 43232000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 24613000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "ebit": 27983000, "ebitda": 65988000, "pretax_income": 4310000, "tax_provision": 6014000, "net_income": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 11816000, "capital_expenditure": 31416000, "free_cash_flow": 43232000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 24613000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "ebit": 27983000, "ebitda": 65988000, "pretax_income": 4310000, "tax_provision": 6014000, "net_income": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 11816000, "capital_expenditure": 31416000, "free_cash_flow": 43232000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 24613000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "ebit": 27983000, "ebitda": 65988000, "pretax_income": 4310000, "tax_provision": 6014000, "net_income": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 11816000, "capital_expenditure": 31416000, "free_cash_flow": 43232000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 24613000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "ebit": 27983000, "ebitda": 65988000, "pretax_income": 4310000, "tax_provision": 6014000, "net_income": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 2033184000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 11816000, "capital_expenditure": 31416000, "free_cash_flow": 43232000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 24613000 } } ] }, "strategy_matches": [ { "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 } }