{ "ticker": { "uuid": "54548ac5-c303-4654-b7ba-8d17cd57dde9", "symbol": "PLNT", "name": "Planet Fitness Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/54548ac5-c303-4654-b7ba-8d17cd57dde9/", "api_url": "https://sharemaestro.com/factors/api/tickers/54548ac5-c303-4654-b7ba-8d17cd57dde9/" }, "latest_snapshot": { "ticker": { "uuid": "54548ac5-c303-4654-b7ba-8d17cd57dde9", "symbol": "PLNT", "name": "Planet Fitness Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/54548ac5-c303-4654-b7ba-8d17cd57dde9/", "api_url": "https://sharemaestro.com/factors/api/tickers/54548ac5-c303-4654-b7ba-8d17cd57dde9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.67, "value": 0.69, "quality": 0.86, "momentum": 0.04, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 53.48, "market_cap": 4231693188.52, "pe_ratio": 18.4959, "earnings_yield": 0.0644, "ebitda_to_ev": 0.0878, "shareholder_yield": 0.1184, "roe": -0.4739, "piotroski_f_score": 8, "momentum_12_1": -0.5322, "volatility_252d": 0.4501 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 18.4959, "ev_ebitda": 11.3837, "earnings_yield": 0.0644, "fcf_yield": 0.0885, "shareholder_yield": 0.1184 }, "quality": { "roe": -0.4739, "roic": 0.1545, "gross_margin": 0.4256, "fcf_margin": 0.4309, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1441, "eps_growth_1y": 0.2739, "fcf_growth_1y": 0.1022 }, "momentum": { "price_return_12m": -0.5257, "momentum_12_1": -0.5322, "relative_strength": -0.694 }, "scores": { "value_percentile": 0.69, "quality_percentile": 0.86, "momentum_percentile": 0.04, "growth_composite": 19, "yield_composite": 25, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 50.68, "os": 0.67, "value": 0.69, "quality": 0.87, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.5275, "earnings_yield": 0.0666, "shareholder_yield": 0.125, "roe": -0.4739, "momentum_12_1": -0.5654 }, { "week_end_date": "2026-06-14", "price": 51.01, "os": 0.71, "value": 0.7, "quality": 0.87, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.6416, "earnings_yield": 0.0664, "shareholder_yield": 0.1242, "roe": -0.4739, "momentum_12_1": -0.487 }, { "week_end_date": "2026-06-21", "price": 52.98, "os": 0.66, "value": 0.67, "quality": 0.87, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.323, "earnings_yield": 0.0648, "shareholder_yield": 0.1196, "roe": -0.4739, "momentum_12_1": -0.5146 }, { "week_end_date": "2026-06-28", "price": 52.74, "os": 0.71, "value": 0.69, "quality": 0.87, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.24, "earnings_yield": 0.065, "shareholder_yield": 0.1201, "roe": -0.4739, "momentum_12_1": -0.5077 }, { "week_end_date": "2026-07-05", "price": 53.45, "os": 0.67, "value": 0.69, "quality": 0.87, "momentum": 0.04, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 18.4855, "earnings_yield": 0.0645, "shareholder_yield": 0.1185, "roe": -0.4739, "momentum_12_1": -0.5297 }, { "week_end_date": "2026-07-12", "price": 51.33, "os": 0.67, "value": 0.7, "quality": 0.87, "momentum": 0.01, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 17.7523, "earnings_yield": 0.0661, "shareholder_yield": 0.1234, "roe": -0.4739, "momentum_12_1": -0.5381 }, { "week_end_date": "2026-07-19", "price": 52.36, "os": 0.68, "value": 0.7, "quality": 0.86, "momentum": 0.03, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 18.1085, "earnings_yield": 0.0653, "shareholder_yield": 0.121, "roe": -0.4739, "momentum_12_1": -0.529 }, { "week_end_date": "2026-07-26", "price": 53.48, "os": 0.67, "value": 0.69, "quality": 0.86, "momentum": 0.04, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 18.4959, "earnings_yield": 0.0644, "shareholder_yield": 0.1184, "roe": -0.4739, "momentum_12_1": -0.5322 } ], "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": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": -500373000, "shares_issued": 1852000, "net_debt_issued": 318289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": -500373000, "shares_issued": 1852000, "net_debt_issued": 318289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": -500373000, "shares_issued": 1852000, "net_debt_issued": 318289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": -500373000, "shares_issued": 1852000, "net_debt_issued": 318289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": -500373000, "shares_issued": 1852000, "net_debt_issued": 318289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "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": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 442995000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": -500373000, "shares_issued": 1852000, "net_debt_issued": 318289000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1181654000, "cost_of_revenue": 566638000, "gross_profit": 615016000, "ebit": 346765000, "ebitda": 507111000, "pretax_income": 242686000, "tax_provision": 68443000, "net_income": 172042000, "net_income_to_common": 172042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293150000, "total_current_assets": 588019000, "total_assets": 3069708000, "short_term_debt": 22500000, "long_term_debt": 2148029000, "total_debt": 2575853000, "total_liabilities": 3285081000, "total_equity": -215380000, "shares_outstanding": 85827000, "goodwill_and_intangibles": 1043951000 }, "cash_flow": { "operating_cash_flow": 343873000, "capital_expenditure": 155061000, "free_cash_flow": 498934000, "dividends_paid": 4792000, "share_repurchases": -300205000, "shares_issued": 21875000, "net_debt_issued": 191214000 } } ], "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": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 104072000, "ebitda": 144323000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2886071000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": -51105000, "shares_issued": 613000, "net_debt_issued": -4608000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 104072000, "ebitda": 144323000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2886071000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": -51105000, "shares_issued": 613000, "net_debt_issued": -4608000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 104072000, "ebitda": 144323000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2886071000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": -51105000, "shares_issued": 613000, "net_debt_issued": -4608000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 104072000, "ebitda": 144323000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2886071000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": -51105000, "shares_issued": 613000, "net_debt_issued": -4608000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 104072000, "ebitda": 144323000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2886071000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": -51105000, "shares_issued": 613000, "net_debt_issued": -4608000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 104072000, "ebitda": 144323000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2886071000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "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": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 99171000, "ebitda": 139422000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 432734000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": -51105000, "shares_issued": 613000, "net_debt_issued": -4608000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "ebit": 106985000, "ebitda": 146952000, "pretax_income": 77461000, "tax_provision": 16754000, "net_income": 60389000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 109060000, "capital_expenditure": 50093000, "free_cash_flow": 159153000, "dividends_paid": 13000, "share_repurchases": -350347000, "shares_issued": 374000, "net_debt_issued": 335257000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "ebit": 106985000, "ebitda": 146952000, "pretax_income": 77461000, "tax_provision": 16754000, "net_income": 60389000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 109060000, "capital_expenditure": 50093000, "free_cash_flow": 159153000, "dividends_paid": 13000, "share_repurchases": -350347000, "shares_issued": 374000, "net_debt_issued": 335257000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "ebit": 106985000, "ebitda": 146952000, "pretax_income": 77461000, "tax_provision": 16754000, "net_income": 60389000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 109060000, "capital_expenditure": 50093000, "free_cash_flow": 159153000, "dividends_paid": 13000, "share_repurchases": -350347000, "shares_issued": 374000, "net_debt_issued": 335257000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "ebit": 106985000, "ebitda": 146952000, "pretax_income": 77461000, "tax_provision": 16754000, "net_income": 60389000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 109060000, "capital_expenditure": 50093000, "free_cash_flow": 159153000, "dividends_paid": 13000, "share_repurchases": -350347000, "shares_issued": 374000, "net_debt_issued": 335257000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "ebit": 106985000, "ebitda": 146952000, "pretax_income": 77461000, "tax_provision": 16754000, "net_income": 60389000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2901374000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 109060000, "capital_expenditure": 50093000, "free_cash_flow": 159153000, "dividends_paid": 13000, "share_repurchases": -350347000, "shares_issued": 374000, "net_debt_issued": 335257000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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": "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 } }