{ "ticker": { "uuid": "540a9e8c-2c5f-4f03-b58c-9dd259c4def4", "symbol": "FTDR", "name": "Frontdoor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/540a9e8c-2c5f-4f03-b58c-9dd259c4def4/", "api_url": "https://sharemaestro.com/factors/api/tickers/540a9e8c-2c5f-4f03-b58c-9dd259c4def4/" }, "latest_snapshot": { "ticker": { "uuid": "540a9e8c-2c5f-4f03-b58c-9dd259c4def4", "symbol": "FTDR", "name": "Frontdoor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/540a9e8c-2c5f-4f03-b58c-9dd259c4def4/", "api_url": "https://sharemaestro.com/factors/api/tickers/540a9e8c-2c5f-4f03-b58c-9dd259c4def4/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.67, "value": 0.32, "quality": 0.9, "momentum": 0.74, "coverage": 0.939, "confidence": 0.91, "delta": 3 }, "headline_factors": { "price": 75.69, "market_cap": 5316081246.18, "pe_ratio": 20.4465, "earnings_yield": 0.0712, "ebitda_to_ev": 0.088, "shareholder_yield": 0.0514, "roe": 1.1304, "piotroski_f_score": 8, "momentum_12_1": 0.2385, "volatility_252d": 0.4586 }, "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": 20.4465, "ev_ebitda": 11.3624, "earnings_yield": 0.0712, "fcf_yield": 0.0738, "shareholder_yield": 0.0514 }, "quality": { "roe": 1.1304, "roic": 0.3903, "gross_margin": 0.512, "fcf_margin": 0.2053, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1212, "eps_growth_1y": 0.0924, "fcf_growth_1y": 0.2536 }, "momentum": { "price_return_12m": 0.31, "momentum_12_1": 0.2385, "relative_strength": 0.1139 }, "scores": { "value_percentile": 0.32, "quality_percentile": 0.9, "momentum_percentile": 0.74, "growth_composite": 22, "yield_composite": 23, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63.64, "os": 0.8, "value": 0.67, "quality": 0.9, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.1913, "earnings_yield": 0.0832, "shareholder_yield": 0.0611, "roe": 1.1304, "momentum_12_1": 0.1153 }, { "week_end_date": "2026-06-14", "price": 68.83, "os": 0.48, "value": 0.36, "quality": 0.89, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.5933, "earnings_yield": 0.0776, "shareholder_yield": 0.0565, "roe": 1.1304, "momentum_12_1": 0.0898 }, { "week_end_date": "2026-06-21", "price": 71.56, "os": 0.47, "value": 0.33, "quality": 0.89, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.3308, "earnings_yield": 0.0749, "shareholder_yield": 0.0543, "roe": 1.1304, "momentum_12_1": 0.047 }, { "week_end_date": "2026-06-28", "price": 74.73, "os": 0.44, "value": 0.33, "quality": 0.89, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.1871, "earnings_yield": 0.072, "shareholder_yield": 0.052, "roe": 1.1304, "momentum_12_1": 0.0594 }, { "week_end_date": "2026-07-05", "price": 78.5, "os": 0.64, "value": 0.31, "quality": 0.89, "momentum": 0.7, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 21.2055, "earnings_yield": 0.0689, "shareholder_yield": 0.0495, "roe": 1.1304, "momentum_12_1": 0.0619 }, { "week_end_date": "2026-07-12", "price": 75.31, "os": 0.7, "value": 0.33, "quality": 0.9, "momentum": 0.78, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 20.3438, "earnings_yield": 0.0715, "shareholder_yield": 0.0516, "roe": 1.1304, "momentum_12_1": 0.1865 }, { "week_end_date": "2026-07-19", "price": 75.69, "os": 0.67, "value": 0.32, "quality": 0.9, "momentum": 0.74, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 20.4465, "earnings_yield": 0.0712, "shareholder_yield": 0.0514, "roe": 1.1304, "momentum_12_1": 0.2385 } ], "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": 2093000000, "cost_of_revenue": 1025000000, "gross_profit": 1068000000, "ebit": 417000000, "ebitda": 518000000, "pretax_income": 338000000, "tax_provision": 83000000, "net_income": 255000000, "net_income_to_common": 255000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 415000000, "capital_expenditure": 26000000, "free_cash_flow": 441000000, "dividends_paid": null, "share_repurchases": -283000000, "shares_issued": null, "net_debt_issued": -29000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2093000000, "cost_of_revenue": 1025000000, "gross_profit": 1068000000, "ebit": 417000000, "ebitda": 518000000, "pretax_income": 338000000, "tax_provision": 83000000, "net_income": 255000000, "net_income_to_common": 255000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 415000000, "capital_expenditure": 26000000, "free_cash_flow": 441000000, "dividends_paid": null, "share_repurchases": -283000000, "shares_issued": null, "net_debt_issued": -29000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2093000000, "cost_of_revenue": 1025000000, "gross_profit": 1068000000, "ebit": 417000000, "ebitda": 518000000, "pretax_income": 338000000, "tax_provision": 83000000, "net_income": 255000000, "net_income_to_common": 255000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 415000000, "capital_expenditure": 26000000, "free_cash_flow": 441000000, "dividends_paid": null, "share_repurchases": -283000000, "shares_issued": null, "net_debt_issued": -29000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2093000000, "cost_of_revenue": 1025000000, "gross_profit": 1068000000, "ebit": 417000000, "ebitda": 518000000, "pretax_income": 338000000, "tax_provision": 83000000, "net_income": 255000000, "net_income_to_common": 255000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 415000000, "capital_expenditure": 26000000, "free_cash_flow": 441000000, "dividends_paid": null, "share_repurchases": -283000000, "shares_issued": null, "net_debt_issued": -29000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2093000000, "cost_of_revenue": 1025000000, "gross_profit": 1068000000, "ebit": 417000000, "ebitda": 518000000, "pretax_income": 338000000, "tax_provision": 83000000, "net_income": 255000000, "net_income_to_common": 255000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 415000000, "capital_expenditure": 26000000, "free_cash_flow": 441000000, "dividends_paid": null, "share_repurchases": -283000000, "shares_issued": null, "net_debt_issued": -29000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2093000000, "cost_of_revenue": 936000000, "gross_profit": 1157000000, "ebit": 400000000, "ebitda": 506000000, "pretax_income": null, "tax_provision": null, "net_income": 255000000, "net_income_to_common": 255000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 29000000, "long_term_debt": 1144000000, "total_debt": 1191000000, "total_liabilities": null, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 416000000, "capital_expenditure": -26000000, "free_cash_flow": 390000000, "dividends_paid": null, "share_repurchases": -283000000, "shares_issued": null, "net_debt_issued": -29000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1843000000, "cost_of_revenue": 891000000, "gross_profit": 952000000, "ebit": 357000000, "ebitda": 408000000, "pretax_income": 309000000, "tax_provision": 74000000, "net_income": 235000000, "net_income_to_common": 235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421000000, "total_current_assets": 488000000, "total_assets": 2107000000, "short_term_debt": 29000000, "long_term_debt": 1170000000, "total_debt": 1219000000, "total_liabilities": 1868000000, "total_equity": 239000000, "shares_outstanding": 78000000, "goodwill_and_intangibles": 1415000000 }, "cash_flow": { "operating_cash_flow": 270000000, "capital_expenditure": 39000000, "free_cash_flow": 309000000, "dividends_paid": null, "share_repurchases": -161000000, "shares_issued": null, "net_debt_issued": 618000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1843000000, "cost_of_revenue": 891000000, "gross_profit": 952000000, "ebit": 357000000, "ebitda": 408000000, "pretax_income": 309000000, "tax_provision": 74000000, "net_income": 235000000, "net_income_to_common": 235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421000000, "total_current_assets": 488000000, "total_assets": 2107000000, "short_term_debt": 29000000, "long_term_debt": 1170000000, "total_debt": 1219000000, "total_liabilities": 1868000000, "total_equity": 239000000, "shares_outstanding": 78000000, "goodwill_and_intangibles": 1415000000 }, "cash_flow": { "operating_cash_flow": 270000000, "capital_expenditure": 39000000, "free_cash_flow": 309000000, "dividends_paid": null, "share_repurchases": -161000000, "shares_issued": null, "net_debt_issued": 618000000 } } ], "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": 451000000, "cost_of_revenue": 223000000, "gross_profit": 228000000, "ebit": 70000000, "ebitda": 93000000, "pretax_income": 51000000, "tax_provision": 10000000, "net_income": 41000000, "net_income_to_common": 41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000000, "total_current_assets": 661000000, "total_assets": 2164000000, "short_term_debt": 29000000, "long_term_debt": 1138000000, "total_debt": 1184000000, "total_liabilities": 1935000000, "total_equity": 230000000, "shares_outstanding": 72200000, "goodwill_and_intangibles": 1345000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 6000000, "free_cash_flow": 125000000, "dividends_paid": null, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 451000000, "cost_of_revenue": 223000000, "gross_profit": 228000000, "ebit": 70000000, "ebitda": 93000000, "pretax_income": 51000000, "tax_provision": 10000000, "net_income": 41000000, "net_income_to_common": 41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000000, "total_current_assets": 661000000, "total_assets": 2164000000, "short_term_debt": 29000000, "long_term_debt": 1138000000, "total_debt": 1184000000, "total_liabilities": 1935000000, "total_equity": 230000000, "shares_outstanding": 72200000, "goodwill_and_intangibles": 1345000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 6000000, "free_cash_flow": 125000000, "dividends_paid": null, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 451000000, "cost_of_revenue": 223000000, "gross_profit": 228000000, "ebit": 70000000, "ebitda": 93000000, "pretax_income": 51000000, "tax_provision": 10000000, "net_income": 41000000, "net_income_to_common": 41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000000, "total_current_assets": 661000000, "total_assets": 2164000000, "short_term_debt": 29000000, "long_term_debt": 1138000000, "total_debt": 1184000000, "total_liabilities": 1935000000, "total_equity": 230000000, "shares_outstanding": 72200000, "goodwill_and_intangibles": 1345000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 6000000, "free_cash_flow": 125000000, "dividends_paid": null, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 451000000, "cost_of_revenue": 223000000, "gross_profit": 228000000, "ebit": 70000000, "ebitda": 93000000, "pretax_income": 51000000, "tax_provision": 10000000, "net_income": 41000000, "net_income_to_common": 41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000000, "total_current_assets": 661000000, "total_assets": 2164000000, "short_term_debt": 29000000, "long_term_debt": 1138000000, "total_debt": 1184000000, "total_liabilities": 1935000000, "total_equity": 230000000, "shares_outstanding": 72200000, "goodwill_and_intangibles": 1345000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 6000000, "free_cash_flow": 125000000, "dividends_paid": null, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 451000000, "cost_of_revenue": 223000000, "gross_profit": 228000000, "ebit": 70000000, "ebitda": 93000000, "pretax_income": 51000000, "tax_provision": 10000000, "net_income": 41000000, "net_income_to_common": 41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000000, "total_current_assets": 661000000, "total_assets": 2164000000, "short_term_debt": 29000000, "long_term_debt": 1138000000, "total_debt": 1184000000, "total_liabilities": 1935000000, "total_equity": 230000000, "shares_outstanding": 72200000, "goodwill_and_intangibles": 1345000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 6000000, "free_cash_flow": 125000000, "dividends_paid": null, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 452000000, "cost_of_revenue": 203000000, "gross_profit": 248000000, "ebit": 66000000, "ebitda": 90000000, "pretax_income": null, "tax_provision": null, "net_income": 41000000, "net_income_to_common": 41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000000, "total_current_assets": 661000000, "total_assets": 2164000000, "short_term_debt": 29000000, "long_term_debt": 1138000000, "total_debt": 1184000000, "total_liabilities": null, "total_equity": 231000000, "shares_outstanding": 70527394, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": -6000000, "free_cash_flow": 113000000, "dividends_paid": null, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 243000000, "gross_profit": 190000000, "ebit": 20000000, "ebitda": 46000000, "pretax_income": 2000000, "tax_provision": 1000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 6000000, "free_cash_flow": 107000000, "dividends_paid": null, "share_repurchases": -88000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 243000000, "gross_profit": 190000000, "ebit": 20000000, "ebitda": 46000000, "pretax_income": 2000000, "tax_provision": 1000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 6000000, "free_cash_flow": 107000000, "dividends_paid": null, "share_repurchases": -88000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 243000000, "gross_profit": 190000000, "ebit": 20000000, "ebitda": 46000000, "pretax_income": 2000000, "tax_provision": 1000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 6000000, "free_cash_flow": 107000000, "dividends_paid": null, "share_repurchases": -88000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 243000000, "gross_profit": 190000000, "ebit": 20000000, "ebitda": 46000000, "pretax_income": 2000000, "tax_provision": 1000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 6000000, "free_cash_flow": 107000000, "dividends_paid": null, "share_repurchases": -88000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 243000000, "gross_profit": 190000000, "ebit": 20000000, "ebitda": 46000000, "pretax_income": 2000000, "tax_provision": 1000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 32000000, "long_term_debt": 1144000000, "total_debt": 1212000000, "total_liabilities": 1899000000, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 6000000, "free_cash_flow": 107000000, "dividends_paid": null, "share_repurchases": -88000000, "shares_issued": null, "net_debt_issued": -7000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 220000000, "gross_profit": 213000000, "ebit": 20000000, "ebitda": 45000000, "pretax_income": null, "tax_provision": null, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566000000, "total_current_assets": 624000000, "total_assets": 2142000000, "short_term_debt": 29000000, "long_term_debt": 1144000000, "total_debt": 1191000000, "total_liabilities": null, "total_equity": 242000000, "shares_outstanding": 70958215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": -6000000, "free_cash_flow": 95000000, "dividends_paid": null, "share_repurchases": -88000000, "shares_issued": null, "net_debt_issued": -7000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }