{ "ticker": { "uuid": "494d8676-2cc6-4860-bdb4-37e9e4702e1f", "symbol": "HIMS", "name": "Hims Hers Health Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/494d8676-2cc6-4860-bdb4-37e9e4702e1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/494d8676-2cc6-4860-bdb4-37e9e4702e1f/" }, "latest_snapshot": { "ticker": { "uuid": "494d8676-2cc6-4860-bdb4-37e9e4702e1f", "symbol": "HIMS", "name": "Hims Hers Health Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/494d8676-2cc6-4860-bdb4-37e9e4702e1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/494d8676-2cc6-4860-bdb4-37e9e4702e1f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.03, "value": 0.16, "quality": 0.23, "momentum": 0.05, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 28.09, "market_cap": 6501646652.55, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0041, "shareholder_yield": 0.011, "roe": -0.0297, "piotroski_f_score": 4, "momentum_12_1": -0.4113, "volatility_252d": 1.0529 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 246.5788, "earnings_yield": null, "fcf_yield": 0.0663, "shareholder_yield": 0.011 }, "quality": { "roe": -0.0297, "roic": -0.0211, "gross_margin": 0.6764, "fcf_margin": 0.2074, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.3281, "eps_growth_1y": null, "fcf_growth_1y": 0.1373 }, "momentum": { "price_return_12m": -0.5127, "momentum_12_1": -0.4113, "relative_strength": -0.6811 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.23, "momentum_percentile": 0.05, "growth_composite": 18, "yield_composite": 73, "overall_composite": 97, "os_score": 0.03, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 26.19, "os": 0.03, "value": 0.18, "quality": 0.26, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0118, "roe": -0.0297, "momentum_12_1": -0.4981 }, { "week_end_date": "2026-06-14", "price": 26.82, "os": 0.04, "value": 0.17, "quality": 0.26, "momentum": 0.09, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0115, "roe": -0.0297, "momentum_12_1": -0.5485 }, { "week_end_date": "2026-06-21", "price": 35.47, "os": 0.01, "value": 0.13, "quality": 0.23, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0087, "roe": -0.0297, "momentum_12_1": -0.6302 }, { "week_end_date": "2026-06-28", "price": 33.94, "os": 0.03, "value": 0.14, "quality": 0.25, "momentum": 0.14, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0091, "roe": -0.0297, "momentum_12_1": -0.4708 }, { "week_end_date": "2026-07-05", "price": 36.8, "os": 0.02, "value": 0.13, "quality": 0.25, "momentum": 0.1, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0084, "roe": -0.0297, "momentum_12_1": -0.4541 }, { "week_end_date": "2026-07-12", "price": 34.38, "os": 0.02, "value": 0.14, "quality": 0.26, "momentum": 0.03, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.009, "roe": -0.0297, "momentum_12_1": -0.44 }, { "week_end_date": "2026-07-19", "price": 32.84, "os": 0.03, "value": 0.14, "quality": 0.23, "momentum": 0.09, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0094, "roe": -0.0297, "momentum_12_1": -0.296 }, { "week_end_date": "2026-07-26", "price": 28.09, "os": 0.03, "value": 0.16, "quality": 0.23, "momentum": 0.05, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.011, "roe": -0.0297, "momentum_12_1": -0.4113 } ], "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": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 123924000, "ebitda": 178426000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 123924000, "ebitda": 178426000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 123924000, "ebitda": 178426000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 123924000, "ebitda": 178426000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 123924000, "ebitda": 178426000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 123924000, "ebitda": 178426000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2347637000, "cost_of_revenue": 614259000, "gross_profit": 1733378000, "ebit": 105613000, "ebitda": 160115000, "pretax_income": 123924000, "tax_provision": -4441000, "net_income": 128365000, "net_income_to_common": 128365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1263757000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 258230547, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 300006000, "capital_expenditure": 226045000, "free_cash_flow": 526051000, "dividends_paid": null, "share_repurchases": -89960000, "shares_issued": null, "net_debt_issued": 970000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1476514000, "cost_of_revenue": 303379000, "gross_profit": 1173135000, "ebit": 71711000, "ebitda": 88799000, "pretax_income": 71711000, "tax_provision": -54327000, "net_income": 126038000, "net_income_to_common": 126038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220584000, "total_current_assets": 395831000, "total_assets": 707539000, "short_term_debt": 1889000, "long_term_debt": null, "total_debt": 11345000, "total_liabilities": 230823000, "total_equity": 476716000, "shares_outstanding": 236808876, "goodwill_and_intangibles": 156138000 }, "cash_flow": { "operating_cash_flow": 251084000, "capital_expenditure": 52750000, "free_cash_flow": 303834000, "dividends_paid": null, "share_repurchases": -83039000, "shares_issued": null, "net_debt_issued": null } } ], "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -101551000, "ebitda": -79598000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -101551000, "ebitda": -79598000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -101551000, "ebitda": -79598000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -101551000, "ebitda": -79598000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -101551000, "ebitda": -79598000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -101551000, "ebitda": -79598000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 608104000, "cost_of_revenue": 307820000, "gross_profit": 300284000, "ebit": -16469000, "ebitda": 5484000, "pretax_income": -101551000, "tax_provision": -9436000, "net_income": -92115000, "net_income_to_common": -92115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222266000, "total_current_assets": 1045363000, "total_assets": 2267043000, "short_term_debt": 5579000, "long_term_debt": 974106000, "total_debt": 1132037000, "total_liabilities": 1820876000, "total_equity": 446167000, "shares_outstanding": 228357303, "goodwill_and_intangibles": 603872000 }, "cash_flow": { "operating_cash_flow": 89356000, "capital_expenditure": 36324000, "free_cash_flow": 125680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5008000, "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": 617818000, "cost_of_revenue": 173383000, "gross_profit": 444435000, "ebit": 18353000, "ebitda": 36445000, "pretax_income": 18353000, "tax_provision": -2248000, "net_income": 20601000, "net_income_to_common": 20601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 248096429, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 64702000, "capital_expenditure": 63881000, "free_cash_flow": 128583000, "dividends_paid": null, "share_repurchases": -80481000, "shares_issued": 4707000, "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": 617818000, "cost_of_revenue": 173383000, "gross_profit": 444435000, "ebit": 18353000, "ebitda": 36445000, "pretax_income": 18353000, "tax_provision": -2248000, "net_income": 20601000, "net_income_to_common": 20601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 248096429, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 64702000, "capital_expenditure": 63881000, "free_cash_flow": 128583000, "dividends_paid": null, "share_repurchases": -80481000, "shares_issued": 4707000, "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": 617818000, "cost_of_revenue": 173383000, "gross_profit": 444435000, "ebit": 18353000, "ebitda": 36445000, "pretax_income": 18353000, "tax_provision": -2248000, "net_income": 20601000, "net_income_to_common": 20601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 248096429, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 64702000, "capital_expenditure": 63881000, "free_cash_flow": 128583000, "dividends_paid": null, "share_repurchases": -80481000, "shares_issued": 4707000, "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": 617818000, "cost_of_revenue": 173383000, "gross_profit": 444435000, "ebit": 18353000, "ebitda": 36445000, "pretax_income": 18353000, "tax_provision": -2248000, "net_income": 20601000, "net_income_to_common": 20601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 248096429, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 64702000, "capital_expenditure": 63881000, "free_cash_flow": 128583000, "dividends_paid": null, "share_repurchases": -80481000, "shares_issued": 4707000, "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": 617818000, "cost_of_revenue": 173383000, "gross_profit": 444435000, "ebit": 18353000, "ebitda": 36445000, "pretax_income": 18353000, "tax_provision": -2248000, "net_income": 20601000, "net_income_to_common": 20601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228616000, "total_current_assets": 767638000, "total_assets": 2154705000, "short_term_debt": 4843000, "long_term_debt": 972580000, "total_debt": 1120590000, "total_liabilities": 1613777000, "total_equity": 540928000, "shares_outstanding": 248096429, "goodwill_and_intangibles": 474441000 }, "cash_flow": { "operating_cash_flow": 64702000, "capital_expenditure": 63881000, "free_cash_flow": 128583000, "dividends_paid": null, "share_repurchases": -80481000, "shares_issued": 4707000, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }