{ "ticker": { "uuid": "561f63ea-bea0-4ff9-9798-90913c9668d6", "symbol": "LIVN", "name": "LivaNova PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/561f63ea-bea0-4ff9-9798-90913c9668d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/561f63ea-bea0-4ff9-9798-90913c9668d6/" }, "latest_snapshot": { "ticker": { "uuid": "561f63ea-bea0-4ff9-9798-90913c9668d6", "symbol": "LIVN", "name": "LivaNova PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/561f63ea-bea0-4ff9-9798-90913c9668d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/561f63ea-bea0-4ff9-9798-90913c9668d6/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.54, "value": 0.1, "quality": 0.89, "momentum": 0.94, "coverage": 0.939, "confidence": 0.889, "delta": 1 }, "headline_factors": { "price": 80.14, "market_cap": 4402373735.32, "pe_ratio": 41.0903, "earnings_yield": 0.0412, "ebitda_to_ev": 0.0514, "shareholder_yield": 0, "roe": 0.0884, "piotroski_f_score": 5, "momentum_12_1": 1.0331, "volatility_252d": 0.3886 }, "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": 41.0903, "ev_ebitda": 19.4627, "earnings_yield": 0.0412, "fcf_yield": 0.0787, "shareholder_yield": 0 }, "quality": { "roe": 0.0884, "roic": 0.1513, "gross_margin": 0.6757, "fcf_margin": 0.2303, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1239, "eps_growth_1y": null, "fcf_growth_1y": 0.3283 }, "momentum": { "price_return_12m": 0.9485, "momentum_12_1": 1.0331, "relative_strength": 0.7724 }, "scores": { "value_percentile": 0.1, "quality_percentile": 0.89, "momentum_percentile": 0.94, "growth_composite": 28, "yield_composite": 64, "overall_composite": 46, "os_score": 0.54, "factor_coverage": 0.939, "signal_confidence": 0.889 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 72.36, "os": 0.55, "value": 0.15, "quality": 0.87, "momentum": 0.85, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 37.1012, "earnings_yield": 0.0458, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.5639 }, { "week_end_date": "2026-06-14", "price": 79.39, "os": 0.47, "value": 0.1, "quality": 0.87, "momentum": 0.8, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 40.7058, "earnings_yield": 0.0416, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.5297 }, { "week_end_date": "2026-06-21", "price": 78.5, "os": 0.53, "value": 0.11, "quality": 0.9, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 40.2494, "earnings_yield": 0.0421, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.6223 }, { "week_end_date": "2026-06-28", "price": 83.43, "os": 0.46, "value": 0.09, "quality": 0.88, "momentum": 0.8, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 42.7772, "earnings_yield": 0.0395, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.6131 }, { "week_end_date": "2026-07-05", "price": 83.62, "os": 0.52, "value": 0.09, "quality": 0.9, "momentum": 0.89, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 42.8746, "earnings_yield": 0.0394, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.5686 }, { "week_end_date": "2026-07-12", "price": 82.56, "os": 0.53, "value": 0.09, "quality": 0.88, "momentum": 0.93, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 42.3311, "earnings_yield": 0.0399, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.7909 }, { "week_end_date": "2026-07-19", "price": 80.7, "os": 0.54, "value": 0.1, "quality": 0.89, "momentum": 0.92, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 41.3774, "earnings_yield": 0.0409, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.8699 }, { "week_end_date": "2026-07-26", "price": 78.19, "os": 0.55, "value": 0.11, "quality": 0.89, "momentum": 0.92, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 40.0905, "earnings_yield": 0.0422, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.9105 }, { "week_end_date": "2026-08-02", "price": 80.14, "os": 0.54, "value": 0.1, "quality": 0.89, "momentum": 0.94, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 41.0903, "earnings_yield": 0.0412, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 1.0331 } ], "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": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -280927000 } } ], "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": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 34925000, "ebitda": 50520000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 52186000, "ebitda": 67781000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 334500000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95938000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 360855000, "cost_of_revenue": 121080000, "gross_profit": 239775000, "ebit": 47440000, "ebitda": 47478000, "pretax_income": 27654000, "tax_provision": -3207000, "net_income": 30878000, "net_income_to_common": 30878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 82400000, "capital_expenditure": 32200000, "free_cash_flow": 114600000, "dividends_paid": null, "share_repurchases": -803000, "shares_issued": null, "net_debt_issued": -64114000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 360855000, "cost_of_revenue": 121080000, "gross_profit": 239775000, "ebit": 47440000, "ebitda": 47478000, "pretax_income": 27654000, "tax_provision": -3207000, "net_income": 30878000, "net_income_to_common": 30878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 82400000, "capital_expenditure": 32200000, "free_cash_flow": 114600000, "dividends_paid": null, "share_repurchases": -803000, "shares_issued": null, "net_debt_issued": -64114000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 360855000, "cost_of_revenue": 121080000, "gross_profit": 239775000, "ebit": 47440000, "ebitda": 47478000, "pretax_income": 27654000, "tax_provision": -3207000, "net_income": 30878000, "net_income_to_common": 30878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 82400000, "capital_expenditure": 32200000, "free_cash_flow": 114600000, "dividends_paid": null, "share_repurchases": -803000, "shares_issued": null, "net_debt_issued": -64114000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 360855000, "cost_of_revenue": 121080000, "gross_profit": 239775000, "ebit": 47440000, "ebitda": 47478000, "pretax_income": 27654000, "tax_provision": -3207000, "net_income": 30878000, "net_income_to_common": 30878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 473300000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 82400000, "capital_expenditure": 32200000, "free_cash_flow": 114600000, "dividends_paid": null, "share_repurchases": -803000, "shares_issued": null, "net_debt_issued": -64114000 } } ] }, "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": "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }