{ "ticker": { "uuid": "4092c7f2-04a2-4b53-a772-31a7f1cf1243", "symbol": "ELF", "name": "ELF Beauty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/4092c7f2-04a2-4b53-a772-31a7f1cf1243/", "api_url": "https://sharemaestro.com/factors/api/tickers/4092c7f2-04a2-4b53-a772-31a7f1cf1243/" }, "latest_snapshot": { "ticker": { "uuid": "4092c7f2-04a2-4b53-a772-31a7f1cf1243", "symbol": "ELF", "name": "ELF Beauty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/4092c7f2-04a2-4b53-a772-31a7f1cf1243/", "api_url": "https://sharemaestro.com/factors/api/tickers/4092c7f2-04a2-4b53-a772-31a7f1cf1243/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.01, "value": 0.05, "quality": 0.3, "momentum": 0.08, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 77.36, "market_cap": 4559369491.76, "pe_ratio": 173.2415, "earnings_yield": 0.0157, "ebitda_to_ev": 0.031, "shareholder_yield": 0.0097, "roe": 0.0233, "piotroski_f_score": 3, "momentum_12_1": -0.4421, "volatility_252d": 0.697 }, "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": 173.2415, "ev_ebitda": 32.2948, "earnings_yield": 0.0157, "fcf_yield": 0.0453, "shareholder_yield": 0.0097 }, "quality": { "roe": 0.0233, "roic": 0.0301, "gross_margin": 0.7072, "fcf_margin": 0.1436, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.2459, "eps_growth_1y": -0.7652, "fcf_growth_1y": 0.5421 }, "momentum": { "price_return_12m": -0.3599, "momentum_12_1": -0.4421, "relative_strength": -0.5282 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.3, "momentum_percentile": 0.08, "growth_composite": 26, "yield_composite": 74, "overall_composite": 99, "os_score": 0.01, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 49.57, "os": 0.02, "value": 0.12, "quality": 0.32, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 111.9563, "earnings_yield": 0.0227, "shareholder_yield": 0.015, "roe": 0.0233, "momentum_12_1": -0.4827 }, { "week_end_date": "2026-06-14", "price": 61.15, "os": 0.02, "value": 0.08, "quality": 0.3, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 138.1103, "earnings_yield": 0.0191, "shareholder_yield": 0.0122, "roe": 0.0233, "momentum_12_1": -0.5495 }, { "week_end_date": "2026-06-21", "price": 64.2, "os": 0.01, "value": 0.07, "quality": 0.31, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 144.9989, "earnings_yield": 0.0183, "shareholder_yield": 0.0116, "roe": 0.0233, "momentum_12_1": -0.5586 }, { "week_end_date": "2026-06-28", "price": 67.43, "os": 0.02, "value": 0.07, "quality": 0.31, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 152.294, "earnings_yield": 0.0175, "shareholder_yield": 0.011, "roe": 0.0233, "momentum_12_1": -0.5567 }, { "week_end_date": "2026-07-05", "price": 76.42, "os": 0.01, "value": 0.06, "quality": 0.33, "momentum": 0.04, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 172.5984, "earnings_yield": 0.0157, "shareholder_yield": 0.0097, "roe": 0.0233, "momentum_12_1": -0.6215 }, { "week_end_date": "2026-07-12", "price": 76.75, "os": 0.01, "value": 0.06, "quality": 0.32, "momentum": 0.03, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 171.8754, "earnings_yield": 0.0158, "shareholder_yield": 0.0098, "roe": 0.0233, "momentum_12_1": -0.444 }, { "week_end_date": "2026-07-19", "price": 73.69, "os": 0.01, "value": 0.06, "quality": 0.3, "momentum": 0.06, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 165.0228, "earnings_yield": 0.0163, "shareholder_yield": 0.0102, "roe": 0.0233, "momentum_12_1": -0.4542 }, { "week_end_date": "2026-07-26", "price": 77.36, "os": 0.01, "value": 0.05, "quality": 0.3, "momentum": 0.08, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 173.2415, "earnings_yield": 0.0157, "shareholder_yield": 0.0097, "roe": 0.0233, "momentum_12_1": -0.4421 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1636472000, "cost_of_revenue": 479125000, "gross_profit": 1157347000, "ebit": 81240000, "ebitda": 160601000, "pretax_income": 40459000, "tax_provision": 14141000, "net_income": 26318000, "net_income_to_common": 26318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59351449, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 212511000, "capital_expenditure": 22449000, "free_cash_flow": 234960000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": 5797000, "net_debt_issued": 585000000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1313517000, "cost_of_revenue": 377831000, "gross_profit": 935686000, "ebit": 162133000, "ebitda": 206248000, "pretax_income": 145495000, "tax_provision": 33406000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148692000, "total_current_assets": 540560000, "total_assets": 1248175000, "short_term_debt": 7621000, "long_term_debt": 256676000, "total_debt": 313018000, "total_liabilities": 487320000, "total_equity": 760855000, "shares_outstanding": 58345000, "goodwill_and_intangibles": 548280000 }, "cash_flow": { "operating_cash_flow": 133840000, "capital_expenditure": 18520000, "free_cash_flow": 152360000, "dividends_paid": null, "share_repurchases": -67062000, "shares_issued": 953000, "net_debt_issued": -6200000 } } ], "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": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449292000, "cost_of_revenue": 122839000, "gross_profit": 326453000, "ebit": -43885000, "ebitda": -17557000, "pretax_income": -60530000, "tax_provision": -11165000, "net_income": -49365000, "net_income_to_common": -49365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289685000, "total_current_assets": 789367000, "total_assets": 2394158000, "short_term_debt": 37624000, "long_term_debt": 809348000, "total_debt": 916900000, "total_liabilities": 1263628000, "total_equity": 1130530000, "shares_outstanding": 59942437, "goodwill_and_intangibles": 1406585000 }, "cash_flow": { "operating_cash_flow": 102458000, "capital_expenditure": 1885000, "free_cash_flow": 104343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 496000, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489505000, "cost_of_revenue": 142010000, "gross_profit": 347495000, "ebit": 66215000, "ebitda": 87728000, "pretax_income": 53864000, "tax_provision": 14488000, "net_income": 39376000, "net_income_to_common": 39376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196821000, "total_current_assets": 701589000, "total_assets": 2323720000, "short_term_debt": 41967000, "long_term_debt": 816701000, "total_debt": 926145000, "total_liabilities": 1161874000, "total_equity": 1161846000, "shares_outstanding": 60190799, "goodwill_and_intangibles": 1417011000 }, "cash_flow": { "operating_cash_flow": 59405000, "capital_expenditure": 6620000, "free_cash_flow": 66025000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489505000, "cost_of_revenue": 142010000, "gross_profit": 347495000, "ebit": 66215000, "ebitda": 87728000, "pretax_income": 53864000, "tax_provision": 14488000, "net_income": 39376000, "net_income_to_common": 39376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196821000, "total_current_assets": 701589000, "total_assets": 2323720000, "short_term_debt": 41967000, "long_term_debt": 816701000, "total_debt": 926145000, "total_liabilities": 1161874000, "total_equity": 1161846000, "shares_outstanding": 60190799, "goodwill_and_intangibles": 1417011000 }, "cash_flow": { "operating_cash_flow": 59405000, "capital_expenditure": 6620000, "free_cash_flow": 66025000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489505000, "cost_of_revenue": 142010000, "gross_profit": 347495000, "ebit": 66215000, "ebitda": 87728000, "pretax_income": 53864000, "tax_provision": 14488000, "net_income": 39376000, "net_income_to_common": 39376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196821000, "total_current_assets": 701589000, "total_assets": 2323720000, "short_term_debt": 41967000, "long_term_debt": 816701000, "total_debt": 926145000, "total_liabilities": 1161874000, "total_equity": 1161846000, "shares_outstanding": 60190799, "goodwill_and_intangibles": 1417011000 }, "cash_flow": { "operating_cash_flow": 59405000, "capital_expenditure": 6620000, "free_cash_flow": 66025000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489505000, "cost_of_revenue": 142010000, "gross_profit": 347495000, "ebit": 66215000, "ebitda": 87728000, "pretax_income": 53864000, "tax_provision": 14488000, "net_income": 39376000, "net_income_to_common": 39376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196821000, "total_current_assets": 701589000, "total_assets": 2323720000, "short_term_debt": 41967000, "long_term_debt": 816701000, "total_debt": 926145000, "total_liabilities": 1161874000, "total_equity": 1161846000, "shares_outstanding": 60190799, "goodwill_and_intangibles": 1417011000 }, "cash_flow": { "operating_cash_flow": 59405000, "capital_expenditure": 6620000, "free_cash_flow": 66025000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489505000, "cost_of_revenue": 142010000, "gross_profit": 347495000, "ebit": 66215000, "ebitda": 87728000, "pretax_income": 53864000, "tax_provision": 14488000, "net_income": 39376000, "net_income_to_common": 39376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196821000, "total_current_assets": 701589000, "total_assets": 2323720000, "short_term_debt": 41967000, "long_term_debt": 816701000, "total_debt": 926145000, "total_liabilities": 1161874000, "total_equity": 1161846000, "shares_outstanding": 60190799, "goodwill_and_intangibles": 1417011000 }, "cash_flow": { "operating_cash_flow": 59405000, "capital_expenditure": 6620000, "free_cash_flow": 66025000, "dividends_paid": null, "share_repurchases": -49987000, "shares_issued": null, "net_debt_issued": -7500000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 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 } }