{ "ticker": { "uuid": "43e9811a-6b6b-4d0b-a703-9bf5a71b001e", "symbol": "CWAN", "name": "Clearwater Analytics Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/43e9811a-6b6b-4d0b-a703-9bf5a71b001e/", "api_url": "https://sharemaestro.com/factors/api/tickers/43e9811a-6b6b-4d0b-a703-9bf5a71b001e/" }, "latest_snapshot": { "ticker": { "uuid": "43e9811a-6b6b-4d0b-a703-9bf5a71b001e", "symbol": "CWAN", "name": "Clearwater Analytics Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/43e9811a-6b6b-4d0b-a703-9bf5a71b001e/", "api_url": "https://sharemaestro.com/factors/api/tickers/43e9811a-6b6b-4d0b-a703-9bf5a71b001e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.25, "value": 0.38, "quality": 0.37, "momentum": 0.38, "coverage": 0.788, "confidence": 0.755, "delta": -1 }, "headline_factors": { "price": 24.56, "market_cap": 7303533806.8, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0133, "shareholder_yield": 0.0025, "roe": -0.0236, "piotroski_f_score": 2, "momentum_12_1": 0.1007, "volatility_252d": 0.3224 }, "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": 75.1806, "earnings_yield": null, "fcf_yield": 0.0176, "shareholder_yield": 0.0025 }, "quality": { "roe": -0.0236, "roic": -0.0015, "gross_margin": 0.6597, "fcf_margin": 0.1723, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.1093, "momentum_12_1": 0.1007, "relative_strength": -0.059 }, "scores": { "value_percentile": 0.38, "quality_percentile": 0.37, "momentum_percentile": 0.38, "growth_composite": 62, "yield_composite": 61, "overall_composite": 75, "os_score": 0.25, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.37, "os": 0.03, "value": 0.07, "quality": 0.24, "momentum": 0.27, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0235, "momentum_12_1": 0.0184 }, { "week_end_date": "2026-06-14", "price": 24.33, "os": 0.09, "value": 0.07, "quality": 0.24, "momentum": 0.66, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0235, "momentum_12_1": 0.1013 }, { "week_end_date": "2026-06-21", "price": 24.29, "os": 0.04, "value": 0.07, "quality": 0.24, "momentum": 0.34, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0235, "momentum_12_1": 0.1434 }, { "week_end_date": "2026-06-28", "price": 24.56, "os": 0.09, "value": 0.07, "quality": 0.25, "momentum": 0.68, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0235, "momentum_12_1": 0.1064 }, { "week_end_date": "2026-07-05", "price": 24.56, "os": 0.04, "value": 0.07, "quality": 0.25, "momentum": 0.35, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0235, "momentum_12_1": 0.1007 }, { "week_end_date": "2026-07-12", "price": 24.56, "os": 0.03, "value": 0.07, "quality": 0.25, "momentum": 0.28, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0235, "momentum_12_1": 0.1007 }, { "week_end_date": "2026-07-19", "price": 24.56, "os": 0.24, "value": 0.38, "quality": 0.36, "momentum": 0.37, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0025, "roe": -0.0236, "momentum_12_1": 0.1007 }, { "week_end_date": "2026-07-26", "price": 24.56, "os": 0.25, "value": 0.38, "quality": 0.37, "momentum": 0.38, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0025, "roe": -0.0236, "momentum_12_1": 0.1007 } ], "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": 731368000, "cost_of_revenue": 239220000, "gross_profit": 492148000, "ebit": -7686000, "ebitda": 81533000, "pretax_income": null, "tax_provision": null, "net_income": -38807000, "net_income_to_common": -38807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 8000000, "long_term_debt": 814643000, "total_debt": 860336000, "total_liabilities": null, "total_equity": 2021732000, "shares_outstanding": 291426648, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 175896000, "capital_expenditure": -21793000, "free_cash_flow": 154103000, "dividends_paid": null, "share_repurchases": -18054000, "shares_issued": null, "net_debt_issued": 770412000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 731368000, "cost_of_revenue": 239220000, "gross_profit": 492148000, "ebit": -7686000, "ebitda": 81533000, "pretax_income": null, "tax_provision": null, "net_income": -38807000, "net_income_to_common": -38807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 8000000, "long_term_debt": 814643000, "total_debt": 860336000, "total_liabilities": null, "total_equity": 2021732000, "shares_outstanding": 291426648, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 175896000, "capital_expenditure": -21793000, "free_cash_flow": 154103000, "dividends_paid": null, "share_repurchases": -18054000, "shares_issued": null, "net_debt_issued": 770412000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 731368000, "cost_of_revenue": 239220000, "gross_profit": 492148000, "ebit": -4008000, "ebitda": 81533000, "pretax_income": -49672000, "tax_provision": -9418000, "net_income": -38807000, "net_income_to_common": -38807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 271323558, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 175896000, "capital_expenditure": 11554000, "free_cash_flow": 187450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 731368000, "cost_of_revenue": 239220000, "gross_profit": 492148000, "ebit": -4008000, "ebitda": 81533000, "pretax_income": -49672000, "tax_provision": -9418000, "net_income": -38807000, "net_income_to_common": -38807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 271323558, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 175896000, "capital_expenditure": 11554000, "free_cash_flow": 187450000, "dividends_paid": null, "share_repurchases": -18054000, "shares_issued": null, "net_debt_issued": 770412000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 731368000, "cost_of_revenue": 239220000, "gross_profit": 492148000, "ebit": -4008000, "ebitda": 81533000, "pretax_income": -49672000, "tax_provision": -9418000, "net_income": -38807000, "net_income_to_common": -38807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 271323558, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 175896000, "capital_expenditure": 11554000, "free_cash_flow": 187450000, "dividends_paid": null, "share_repurchases": -18054000, "shares_issued": null, "net_debt_issued": 770412000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 731368000, "cost_of_revenue": 239220000, "gross_profit": 492148000, "ebit": -4008000, "ebitda": 81533000, "pretax_income": -49672000, "tax_provision": -9418000, "net_income": -38807000, "net_income_to_common": -38807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 271323558, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 175896000, "capital_expenditure": 11554000, "free_cash_flow": 187450000, "dividends_paid": null, "share_repurchases": -18054000, "shares_issued": null, "net_debt_issued": 770412000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 451803000, "cost_of_revenue": 122987000, "gross_profit": 328816000, "ebit": 12234000, "ebitda": -13557000, "pretax_income": null, "tax_provision": null, "net_income": 424378000, "net_income_to_common": 424378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177350000, "total_current_assets": 384646000, "total_assets": 1169572000, "short_term_debt": 2750000, "long_term_debt": 43164000, "total_debt": 71919000, "total_liabilities": null, "total_equity": 1008255000, "shares_outstanding": 235101248, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74321000, "capital_expenditure": -5259000, "free_cash_flow": 69062000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -2750000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 451803000, "cost_of_revenue": 122987000, "gross_profit": 328816000, "ebit": 12234000, "ebitda": -13557000, "pretax_income": null, "tax_provision": null, "net_income": 424378000, "net_income_to_common": 424378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177350000, "total_current_assets": 384646000, "total_assets": 1169572000, "short_term_debt": 2750000, "long_term_debt": 43164000, "total_debt": 71919000, "total_liabilities": null, "total_equity": 1008255000, "shares_outstanding": 235101248, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74321000, "capital_expenditure": -5259000, "free_cash_flow": 69062000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -2750000 } } ], "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": 221228000, "cost_of_revenue": 75681000, "gross_profit": 145547000, "ebit": 8990000, "ebitda": 38598000, "pretax_income": null, "tax_provision": null, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81507000, "total_current_assets": 294244000, "total_assets": 3026855000, "short_term_debt": 8000000, "long_term_debt": 798399000, "total_debt": 860837000, "total_liabilities": null, "total_equity": 2049500000, "shares_outstanding": 297249547, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17675000, "capital_expenditure": -6440000, "free_cash_flow": 11235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221228000, "cost_of_revenue": 75681000, "gross_profit": 145547000, "ebit": 8990000, "ebitda": 38598000, "pretax_income": null, "tax_provision": null, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81507000, "total_current_assets": 294244000, "total_assets": 3026855000, "short_term_debt": 8000000, "long_term_debt": 798399000, "total_debt": 860837000, "total_liabilities": null, "total_equity": 2049500000, "shares_outstanding": 297249547, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17675000, "capital_expenditure": -6440000, "free_cash_flow": 11235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221228000, "cost_of_revenue": 75681000, "gross_profit": 145547000, "ebit": 9041000, "ebitda": 38598000, "pretax_income": -3605000, "tax_provision": -809000, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81507000, "total_current_assets": 294244000, "total_assets": 3026855000, "short_term_debt": 22210000, "long_term_debt": 798399000, "total_debt": 860837000, "total_liabilities": 972293000, "total_equity": 2049500000, "shares_outstanding": 294989154, "goodwill_and_intangibles": 1929090000 }, "cash_flow": { "operating_cash_flow": 17675000, "capital_expenditure": 6440000, "free_cash_flow": 24115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 221228000, "cost_of_revenue": 75681000, "gross_profit": 145547000, "ebit": 9041000, "ebitda": 38598000, "pretax_income": -3605000, "tax_provision": -809000, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81507000, "total_current_assets": 294244000, "total_assets": 3026855000, "short_term_debt": 22210000, "long_term_debt": 798399000, "total_debt": 860837000, "total_liabilities": 972293000, "total_equity": 2049500000, "shares_outstanding": 294989154, "goodwill_and_intangibles": 1929090000 }, "cash_flow": { "operating_cash_flow": 17675000, "capital_expenditure": 6440000, "free_cash_flow": 24115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221228000, "cost_of_revenue": 75681000, "gross_profit": 145547000, "ebit": 9041000, "ebitda": 38598000, "pretax_income": -3605000, "tax_provision": -809000, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81507000, "total_current_assets": 294244000, "total_assets": 3026855000, "short_term_debt": 22210000, "long_term_debt": 798399000, "total_debt": 860837000, "total_liabilities": 972293000, "total_equity": 2049500000, "shares_outstanding": 294989154, "goodwill_and_intangibles": 1929090000 }, "cash_flow": { "operating_cash_flow": 17675000, "capital_expenditure": 6440000, "free_cash_flow": 24115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221228000, "cost_of_revenue": 75681000, "gross_profit": 145547000, "ebit": 9041000, "ebitda": 38598000, "pretax_income": -3605000, "tax_provision": -809000, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81507000, "total_current_assets": 294244000, "total_assets": 3026855000, "short_term_debt": 22210000, "long_term_debt": 798399000, "total_debt": 860837000, "total_liabilities": 972293000, "total_equity": 2049500000, "shares_outstanding": 294989154, "goodwill_and_intangibles": 1929090000 }, "cash_flow": { "operating_cash_flow": 17675000, "capital_expenditure": 6440000, "free_cash_flow": 24115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 217457000, "cost_of_revenue": 71236000, "gross_profit": 146221000, "ebit": -6743000, "ebitda": 22995000, "pretax_income": null, "tax_provision": null, "net_income": -12066000, "net_income_to_common": -12066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 8000000, "long_term_debt": 814643000, "total_debt": 860336000, "total_liabilities": null, "total_equity": 2021732000, "shares_outstanding": 291426648, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55331000, "capital_expenditure": -13042000, "free_cash_flow": 42289000, "dividends_paid": null, "share_repurchases": -9551000, "shares_issued": 3320000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 217457000, "cost_of_revenue": 71236000, "gross_profit": 146221000, "ebit": -6743000, "ebitda": 22995000, "pretax_income": null, "tax_provision": null, "net_income": -12066000, "net_income_to_common": -12066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 8000000, "long_term_debt": 814643000, "total_debt": 860336000, "total_liabilities": null, "total_equity": 2021732000, "shares_outstanding": 291426648, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55331000, "capital_expenditure": -13042000, "free_cash_flow": 42289000, "dividends_paid": null, "share_repurchases": -9551000, "shares_issued": 3320000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 217457000, "cost_of_revenue": 71236000, "gross_profit": 146221000, "ebit": -6494000, "ebitda": 22995000, "pretax_income": -21656000, "tax_provision": -9131000, "net_income": -11757000, "net_income_to_common": -11757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 288607569, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 55331000, "capital_expenditure": 3042000, "free_cash_flow": 58373000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 217457000, "cost_of_revenue": 71236000, "gross_profit": 146221000, "ebit": -6494000, "ebitda": 22995000, "pretax_income": -21656000, "tax_provision": -9131000, "net_income": -11757000, "net_income_to_common": -11757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 288607569, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 55331000, "capital_expenditure": 3042000, "free_cash_flow": 58373000, "dividends_paid": null, "share_repurchases": -9551000, "shares_issued": 3320000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 217457000, "cost_of_revenue": 71236000, "gross_profit": 146221000, "ebit": -6494000, "ebitda": 22995000, "pretax_income": -21656000, "tax_provision": -9131000, "net_income": -11757000, "net_income_to_common": -11757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 288607569, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 55331000, "capital_expenditure": 3042000, "free_cash_flow": 58373000, "dividends_paid": null, "share_repurchases": -9551000, "shares_issued": 3320000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 217457000, "cost_of_revenue": 71236000, "gross_profit": 146221000, "ebit": -6494000, "ebitda": 22995000, "pretax_income": -21656000, "tax_provision": -9131000, "net_income": -11757000, "net_income_to_common": -11757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91245000, "total_current_assets": 295570000, "total_assets": 3031929000, "short_term_debt": 23138000, "long_term_debt": 814643000, "total_debt": 882891000, "total_liabilities": 1000837000, "total_equity": 2021732000, "shares_outstanding": 288607569, "goodwill_and_intangibles": 1957634000 }, "cash_flow": { "operating_cash_flow": 55331000, "capital_expenditure": 3042000, "free_cash_flow": 58373000, "dividends_paid": null, "share_repurchases": -9551000, "shares_issued": 3320000, "net_debt_issued": -17000000 } } ] }, "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 } }