{ "ticker": { "uuid": "60ea3236-f3e6-4448-916d-f4e91e70e283", "symbol": "CROX", "name": "Crocs Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/60ea3236-f3e6-4448-916d-f4e91e70e283/", "api_url": "https://sharemaestro.com/factors/api/tickers/60ea3236-f3e6-4448-916d-f4e91e70e283/" }, "latest_snapshot": { "ticker": { "uuid": "60ea3236-f3e6-4448-916d-f4e91e70e283", "symbol": "CROX", "name": "Crocs Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/60ea3236-f3e6-4448-916d-f4e91e70e283/", "api_url": "https://sharemaestro.com/factors/api/tickers/60ea3236-f3e6-4448-916d-f4e91e70e283/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.19, "quality": 0.66, "momentum": 0.71, "coverage": 0.909, "confidence": 0.871, "delta": 1 }, "headline_factors": { "price": 134.72, "market_cap": 6694189378.56, "pe_ratio": null, "earnings_yield": 0.016, "ebitda_to_ev": 0.0258, "shareholder_yield": 0.0784, "roe": -0.0727, "piotroski_f_score": 5, "momentum_12_1": 0.1968, "volatility_252d": 0.5162 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 38.76, "earnings_yield": 0.016, "fcf_yield": 0.0939, "shareholder_yield": 0.0784 }, "quality": { "roe": -0.0727, "roic": 0.033, "gross_margin": 0.581, "fcf_margin": 0.1934, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0185, "eps_growth_1y": null, "fcf_growth_1y": -0.2382 }, "momentum": { "price_return_12m": 0.262, "momentum_12_1": 0.1968, "relative_strength": 0.0458 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.66, "momentum_percentile": 0.71, "growth_composite": 78, "yield_composite": 14, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 119.35, "os": 0.21, "value": 0.22, "quality": 0.66, "momentum": 0.33, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0177, "shareholder_yield": 0.0885, "roe": -0.0727, "momentum_12_1": 0.0214 }, { "week_end_date": "2026-06-14", "price": 124.71, "os": 0.18, "value": 0.21, "quality": 0.66, "momentum": 0.27, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0171, "shareholder_yield": 0.0847, "roe": -0.0727, "momentum_12_1": -0.0262 }, { "week_end_date": "2026-06-21", "price": 125.05, "os": 0.38, "value": 0.21, "quality": 0.63, "momentum": 0.68, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.017, "shareholder_yield": 0.0845, "roe": -0.0727, "momentum_12_1": 0.121 }, { "week_end_date": "2026-06-28", "price": 127.76, "os": 0.2, "value": 0.22, "quality": 0.66, "momentum": 0.31, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0167, "shareholder_yield": 0.0827, "roe": -0.0727, "momentum_12_1": 0.1519 }, { "week_end_date": "2026-07-05", "price": 125.28, "os": 0.21, "value": 0.22, "quality": 0.36, "momentum": 0.64, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.017, "shareholder_yield": 0.0843, "roe": -0.0727, "momentum_12_1": 0.1119 }, { "week_end_date": "2026-07-12", "price": 132.78, "os": 0.43, "value": 0.2, "quality": 0.64, "momentum": 0.78, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0162, "shareholder_yield": 0.0795, "roe": -0.0727, "momentum_12_1": 0.202 }, { "week_end_date": "2026-07-19", "price": 137.13, "os": 0.4, "value": 0.19, "quality": 0.66, "momentum": 0.73, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0158, "shareholder_yield": 0.077, "roe": -0.0727, "momentum_12_1": 0.1889 }, { "week_end_date": "2026-07-26", "price": 134.72, "os": 0.39, "value": 0.19, "quality": 0.66, "momentum": 0.71, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.016, "shareholder_yield": 0.0784, "roe": -0.0727, "momentum_12_1": 0.1968 } ], "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": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 161265000, "ebitda": 240547000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 161265000, "ebitda": 240547000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 161265000, "ebitda": 240547000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 161265000, "ebitda": 240547000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 161265000, "ebitda": 240547000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 161265000, "ebitda": 240547000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 887630000, "ebitda": 966912000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": -586565000, "shares_issued": null, "net_debt_issued": -128000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102108000, "cost_of_revenue": 1691850000, "gross_profit": 2410258000, "ebit": 1019849000, "ebitda": 1089689000, "pretax_income": 910585000, "tax_provision": -39486000, "net_income": 950071000, "net_income_to_common": 950071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180485000, "total_current_assets": 872269000, "total_assets": 4812153000, "short_term_debt": 68551000, "long_term_debt": 1349339000, "total_debt": 1701296000, "total_liabilities": 2976421000, "total_equity": 1835732000, "shares_outstanding": 59832000, "goodwill_and_intangibles": 2488571000 }, "cash_flow": { "operating_cash_flow": 992486000, "capital_expenditure": 69347000, "free_cash_flow": 1061833000, "dividends_paid": null, "share_repurchases": -560690000, "shares_issued": null, "net_debt_issued": -323249000 } } ], "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": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 199303000, "ebitda": 219543000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 199303000, "ebitda": 219543000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 199303000, "ebitda": 219543000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 199303000, "ebitda": 219543000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 199303000, "ebitda": 219543000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 199303000, "ebitda": 219543000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 200844000, "ebitda": 221084000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1725444000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": -2455000, "shares_issued": null, "net_debt_issued": 102550000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "ebit": 148505000, "ebitda": 169450000, "pretax_income": 127218000, "tax_provision": 22053000, "net_income": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 51736000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 252530000, "capital_expenditure": 6111000, "free_cash_flow": 258641000, "dividends_paid": null, "share_repurchases": -180167000, "shares_issued": null, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "ebit": 148505000, "ebitda": 169450000, "pretax_income": 127218000, "tax_provision": 22053000, "net_income": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 51736000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 252530000, "capital_expenditure": 6111000, "free_cash_flow": 258641000, "dividends_paid": null, "share_repurchases": -180167000, "shares_issued": null, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "ebit": 148505000, "ebitda": 169450000, "pretax_income": 127218000, "tax_provision": 22053000, "net_income": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 51736000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 252530000, "capital_expenditure": 6111000, "free_cash_flow": 258641000, "dividends_paid": null, "share_repurchases": -180167000, "shares_issued": null, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "ebit": 148505000, "ebitda": 169450000, "pretax_income": 127218000, "tax_provision": 22053000, "net_income": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 51736000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 252530000, "capital_expenditure": 6111000, "free_cash_flow": 258641000, "dividends_paid": null, "share_repurchases": -180167000, "shares_issued": null, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "ebit": 148505000, "ebitda": 169450000, "pretax_income": 127218000, "tax_provision": 22053000, "net_income": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1613849000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 51736000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 252530000, "capital_expenditure": 6111000, "free_cash_flow": 258641000, "dividends_paid": null, "share_repurchases": -180167000, "shares_issued": null, "net_debt_issued": -90000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }