{ "ticker": { "uuid": "2fa5afde-739b-4f71-b6b2-2c5070ed5289", "symbol": "CAKE", "name": "The Cheesecake Factory", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/2fa5afde-739b-4f71-b6b2-2c5070ed5289/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fa5afde-739b-4f71-b6b2-2c5070ed5289/" }, "latest_snapshot": { "ticker": { "uuid": "2fa5afde-739b-4f71-b6b2-2c5070ed5289", "symbol": "CAKE", "name": "The Cheesecake Factory", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/2fa5afde-739b-4f71-b6b2-2c5070ed5289/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fa5afde-739b-4f71-b6b2-2c5070ed5289/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.41, "value": 0.13, "quality": 0.79, "momentum": 0.74, "coverage": 1, "confidence": 0.958, "delta": 3 }, "headline_factors": { "price": 84.72, "market_cap": 4209343953.36, "pe_ratio": 25.5059, "earnings_yield": 0.0314, "ebitda_to_ev": 0.0495, "shareholder_yield": 0.0175, "roe": 0.3594, "piotroski_f_score": 6, "momentum_12_1": 0.2468, "volatility_252d": 0.354 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 25.5059, "ev_ebitda": 20.1974, "earnings_yield": 0.0314, "fcf_yield": 0.076, "shareholder_yield": 0.0175 }, "quality": { "roe": 0.3594, "roic": 0.0736, "gross_margin": 0.6226, "fcf_margin": 0.1222, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0514, "eps_growth_1y": 0.0543, "fcf_growth_1y": 0.039 }, "momentum": { "price_return_12m": 0.3141, "momentum_12_1": 0.2468, "relative_strength": 0.0979 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.79, "momentum_percentile": 0.74, "growth_composite": 72, "yield_composite": 74, "overall_composite": 59, "os_score": 0.41, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.13, "os": 0.28, "value": 0.22, "quality": 0.78, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 19.9092, "earnings_yield": 0.037, "shareholder_yield": 0.0224, "roe": 0.3594, "momentum_12_1": 0.0824 }, { "week_end_date": "2026-06-14", "price": 75.28, "os": 0.21, "value": 0.17, "quality": 0.77, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 22.6639, "earnings_yield": 0.034, "shareholder_yield": 0.0197, "roe": 0.3594, "momentum_12_1": 0.0645 }, { "week_end_date": "2026-06-21", "price": 77.19, "os": 0.41, "value": 0.16, "quality": 0.78, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 23.2389, "earnings_yield": 0.0334, "shareholder_yield": 0.0192, "roe": 0.3594, "momentum_12_1": 0.0399 }, { "week_end_date": "2026-06-28", "price": 80.38, "os": 0.19, "value": 0.15, "quality": 0.77, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 24.1993, "earnings_yield": 0.0325, "shareholder_yield": 0.0184, "roe": 0.3594, "momentum_12_1": 0.0825 }, { "week_end_date": "2026-07-05", "price": 79.18, "os": 0.4, "value": 0.17, "quality": 0.77, "momentum": 0.66, "confidence": 0.991, "coverage": 1, "pe_ratio": 23.838, "earnings_yield": 0.0329, "shareholder_yield": 0.0187, "roe": 0.3594, "momentum_12_1": 0.027 }, { "week_end_date": "2026-07-12", "price": 82.76, "os": 0.45, "value": 0.14, "quality": 0.78, "momentum": 0.78, "confidence": 0.98, "coverage": 1, "pe_ratio": 24.9158, "earnings_yield": 0.0319, "shareholder_yield": 0.0179, "roe": 0.3594, "momentum_12_1": 0.1859 }, { "week_end_date": "2026-07-19", "price": 85.77, "os": 0.44, "value": 0.13, "quality": 0.79, "momentum": 0.78, "confidence": 0.969, "coverage": 1, "pe_ratio": 25.822, "earnings_yield": 0.0311, "shareholder_yield": 0.0173, "roe": 0.3594, "momentum_12_1": 0.2566 }, { "week_end_date": "2026-07-26", "price": 84.72, "os": 0.41, "value": 0.13, "quality": 0.79, "momentum": 0.74, "confidence": 0.958, "coverage": 1, "pe_ratio": 25.5059, "earnings_yield": 0.0314, "shareholder_yield": 0.0175, "roe": 0.3594, "momentum_12_1": 0.2468 } ], "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": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 251806000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 251806000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 251806000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": -153896000, "shares_issued": null, "net_debt_issued": 175200000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3581699000, "cost_of_revenue": 806021000, "gross_profit": 2775678000, "ebit": 181454000, "ebitda": 282904000, "pretax_income": 171047000, "tax_provision": 14264000, "net_income": 156783000, "net_income_to_common": 156783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84176000, "total_current_assets": 333313000, "total_assets": 3041760000, "short_term_debt": 157138000, "long_term_debt": 452062000, "total_debt": 1908220000, "total_liabilities": 2598305000, "total_equity": 443455000, "shares_outstanding": 48974000, "goodwill_and_intangibles": 251789000 }, "cash_flow": { "operating_cash_flow": 268325000, "capital_expenditure": 160364000, "free_cash_flow": 428689000, "dividends_paid": 53041000, "share_repurchases": -18228000, "shares_issued": null, "net_debt_issued": -20000000 } } ], "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": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55346000, "ebitda": 83330000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55346000, "ebitda": 83330000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55346000, "ebitda": 83330000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55346000, "ebitda": 83330000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55346000, "ebitda": 83330000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55346000, "ebitda": 83330000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55045000, "ebitda": 83029000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 2141740000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": -18402000, "shares_issued": 241000, "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": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "ebit": 33702000, "ebitda": 62372000, "pretax_income": 30702000, "tax_provision": 1927000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 251806000 }, "cash_flow": { "operating_cash_flow": 74907000, "capital_expenditure": 24787000, "free_cash_flow": 99694000, "dividends_paid": 12782000, "share_repurchases": -11174000, "shares_issued": 0, "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": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "ebit": 33702000, "ebitda": 62372000, "pretax_income": 30702000, "tax_provision": 1927000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 251806000 }, "cash_flow": { "operating_cash_flow": 74907000, "capital_expenditure": 24787000, "free_cash_flow": 99694000, "dividends_paid": 12782000, "share_repurchases": -11174000, "shares_issued": 0, "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": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "ebit": 33702000, "ebitda": 62372000, "pretax_income": 30702000, "tax_provision": 1927000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 251806000 }, "cash_flow": { "operating_cash_flow": 74907000, "capital_expenditure": 24787000, "free_cash_flow": 99694000, "dividends_paid": 12782000, "share_repurchases": -11174000, "shares_issued": 0, "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": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "ebit": 33702000, "ebitda": 62372000, "pretax_income": 30702000, "tax_provision": 1927000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 74907000, "capital_expenditure": 24787000, "free_cash_flow": 99694000, "dividends_paid": 12782000, "share_repurchases": -11174000, "shares_issued": 0, "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": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "ebit": 33702000, "ebitda": 62372000, "pretax_income": 30702000, "tax_provision": 1927000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 3462248000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 74907000, "capital_expenditure": 24787000, "free_cash_flow": 99694000, "dividends_paid": 12782000, "share_repurchases": -11174000, "shares_issued": 0, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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 } }