{ "ticker": { "uuid": "29740141-94e0-4ef3-8a79-6a91ff904c98", "symbol": "LFUS", "name": "Littelfuse Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/29740141-94e0-4ef3-8a79-6a91ff904c98/", "api_url": "https://sharemaestro.com/factors/api/tickers/29740141-94e0-4ef3-8a79-6a91ff904c98/" }, "latest_snapshot": { "ticker": { "uuid": "29740141-94e0-4ef3-8a79-6a91ff904c98", "symbol": "LFUS", "name": "Littelfuse Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/29740141-94e0-4ef3-8a79-6a91ff904c98/", "api_url": "https://sharemaestro.com/factors/api/tickers/29740141-94e0-4ef3-8a79-6a91ff904c98/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.18, "value": 0.05, "quality": 0.33, "momentum": 0.92, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 404.86, "market_cap": 10238465673.44, "pe_ratio": null, "earnings_yield": 0.0074, "ebitda_to_ev": 0.0269, "shareholder_yield": 0.0052, "roe": -0.016, "piotroski_f_score": 6, "momentum_12_1": 0.9835, "volatility_252d": 0.3578 }, "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": 37.13, "earnings_yield": 0.0074, "fcf_yield": 0.0509, "shareholder_yield": 0.0052 }, "quality": { "roe": -0.016, "roic": 0.0251, "gross_margin": 0.3829, "fcf_margin": 0.2028, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1264, "eps_growth_1y": null, "fcf_growth_1y": 0.0983 }, "momentum": { "price_return_12m": 0.7752, "momentum_12_1": 0.9835, "relative_strength": 0.559 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.33, "momentum_percentile": 0.92, "growth_composite": 28, "yield_composite": 82, "overall_composite": 82, "os_score": 0.18, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 457.34, "os": 0.16, "value": 0.04, "quality": 0.31, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0065, "shareholder_yield": 0.0046, "roe": -0.016, "momentum_12_1": 1.1168 }, { "week_end_date": "2026-06-14", "price": 472.14, "os": 0.15, "value": 0.04, "quality": 0.3, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0063, "shareholder_yield": 0.0045, "roe": -0.016, "momentum_12_1": 1.081 }, { "week_end_date": "2026-06-21", "price": 479.82, "os": 0.29, "value": 0.04, "quality": 0.56, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0062, "shareholder_yield": 0.0044, "roe": -0.016, "momentum_12_1": 1.122 }, { "week_end_date": "2026-06-28", "price": 452.36, "os": 0.28, "value": 0.04, "quality": 0.63, "momentum": 0.85, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0066, "shareholder_yield": 0.0047, "roe": -0.016, "momentum_12_1": 1.0897 }, { "week_end_date": "2026-07-05", "price": 418.47, "os": 0.19, "value": 0.05, "quality": 0.36, "momentum": 0.91, "confidence": 0.961, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0072, "shareholder_yield": 0.005, "roe": -0.016, "momentum_12_1": 0.9532 }, { "week_end_date": "2026-07-12", "price": 415.16, "os": 0.19, "value": 0.05, "quality": 0.36, "momentum": 0.93, "confidence": 0.951, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0072, "shareholder_yield": 0.0051, "roe": -0.016, "momentum_12_1": 1.0391 }, { "week_end_date": "2026-07-19", "price": 397.75, "os": 0.17, "value": 0.05, "quality": 0.33, "momentum": 0.91, "confidence": 0.94, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0075, "shareholder_yield": 0.0053, "roe": -0.016, "momentum_12_1": 1.0667 }, { "week_end_date": "2026-07-26", "price": 404.86, "os": 0.18, "value": 0.05, "quality": 0.33, "momentum": 0.92, "confidence": 0.929, "coverage": 0.97, "pe_ratio": null, "earnings_yield": 0.0074, "shareholder_yield": 0.0052, "roe": -0.016, "momentum_12_1": 0.9835 } ], "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": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2386294000, "cost_of_revenue": 1480251000, "gross_profit": 906043000, "ebit": 37910000, "ebitda": 138509000, "pretax_income": 3607000, "tax_provision": 75307000, "net_income": -71700000, "net_income_to_common": -71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 433764000, "capital_expenditure": 67637000, "free_cash_flow": 501401000, "dividends_paid": 71991000, "share_repurchases": -27553000, "shares_issued": 22630000, "net_debt_issued": -67829000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2190768000, "cost_of_revenue": 1403226000, "gross_profit": 787542000, "ebit": 190580000, "ebitda": 321032000, "pretax_income": 151863000, "tax_provision": 51673000, "net_income": 100190000, "net_income_to_common": 100190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724924000, "total_current_assets": 1552009000, "total_assets": 3891779000, "short_term_debt": 81512000, "long_term_debt": 788502000, "total_debt": 930573000, "total_liabilities": 1478167000, "total_equity": 2413612000, "shares_outstanding": 25039000, "goodwill_and_intangibles": 1710620000 }, "cash_flow": { "operating_cash_flow": 367621000, "capital_expenditure": 75877000, "free_cash_flow": 443498000, "dividends_paid": 67061000, "share_repurchases": -40862000, "shares_issued": 5694000, "net_debt_issued": -10207000 } } ], "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": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 103708000, "ebitda": 139160000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 103708000, "ebitda": 139160000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 103708000, "ebitda": 139160000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 103708000, "ebitda": 139160000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 103708000, "ebitda": 139160000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 103708000, "ebitda": 139160000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656969000, "cost_of_revenue": 402820000, "gross_profit": 254149000, "ebit": 101165000, "ebitda": 101165000, "pretax_income": 96731000, "tax_provision": 21584000, "net_income": 75147000, "net_income_to_common": 75147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481697000, "total_current_assets": 1376236000, "total_assets": 3857551000, "short_term_debt": 100483000, "long_term_debt": 531049000, "total_debt": 169605000, "total_liabilities": 1343487000, "total_equity": 2514064000, "shares_outstanding": 25420000, "goodwill_and_intangibles": 1779817000 }, "cash_flow": { "operating_cash_flow": 78201000, "capital_expenditure": 14094000, "free_cash_flow": 92295000, "dividends_paid": 18836000, "share_repurchases": 0, "shares_issued": 45223000, "net_debt_issued": -166986000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593934000, "cost_of_revenue": 368189000, "gross_profit": 225745000, "ebit": -220988000, "ebitda": -130515000, "pretax_income": -229270000, "tax_provision": 12865000, "net_income": -242135000, "net_income_to_common": -242135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 138665000, "capital_expenditure": 18940000, "free_cash_flow": 157605000, "dividends_paid": 18680000, "share_repurchases": 0, "shares_issued": 4691000, "net_debt_issued": -4480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593934000, "cost_of_revenue": 368189000, "gross_profit": 225745000, "ebit": -220988000, "ebitda": -130515000, "pretax_income": -229270000, "tax_provision": 12865000, "net_income": -242135000, "net_income_to_common": -242135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 138665000, "capital_expenditure": 18940000, "free_cash_flow": 157605000, "dividends_paid": 18680000, "share_repurchases": 0, "shares_issued": 4691000, "net_debt_issued": -4480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593934000, "cost_of_revenue": 368189000, "gross_profit": 225745000, "ebit": -220988000, "ebitda": -130515000, "pretax_income": -229270000, "tax_provision": 12865000, "net_income": -242135000, "net_income_to_common": -242135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 138665000, "capital_expenditure": 18940000, "free_cash_flow": 157605000, "dividends_paid": 18680000, "share_repurchases": 0, "shares_issued": 4691000, "net_debt_issued": -4480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593934000, "cost_of_revenue": 368189000, "gross_profit": 225745000, "ebit": -220988000, "ebitda": -130515000, "pretax_income": -229270000, "tax_provision": 12865000, "net_income": -242135000, "net_income_to_common": -242135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 138665000, "capital_expenditure": 18940000, "free_cash_flow": 157605000, "dividends_paid": 18680000, "share_repurchases": 0, "shares_issued": 4691000, "net_debt_issued": -4480000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593934000, "cost_of_revenue": 368189000, "gross_profit": 225745000, "ebit": -220988000, "ebitda": -130515000, "pretax_income": -229270000, "tax_provision": 12865000, "net_income": -242135000, "net_income_to_common": -242135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563391000, "total_current_assets": 1435334000, "total_assets": 3956796000, "short_term_debt": 96233000, "long_term_debt": 706394000, "total_debt": 946157000, "total_liabilities": 1530762000, "total_equity": 2426034000, "shares_outstanding": 24909000, "goodwill_and_intangibles": 1806318000 }, "cash_flow": { "operating_cash_flow": 138665000, "capital_expenditure": 18940000, "free_cash_flow": 157605000, "dividends_paid": 18680000, "share_repurchases": 0, "shares_issued": 4691000, "net_debt_issued": -4480000 } } ] }, "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 } }