{ "ticker": { "uuid": "68c34a9d-3fa4-4721-b5df-84ec4fc89035", "symbol": "SMG", "name": "Scotts Miracle-Gro Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/68c34a9d-3fa4-4721-b5df-84ec4fc89035/", "api_url": "https://sharemaestro.com/factors/api/tickers/68c34a9d-3fa4-4721-b5df-84ec4fc89035/" }, "latest_snapshot": { "ticker": { "uuid": "68c34a9d-3fa4-4721-b5df-84ec4fc89035", "symbol": "SMG", "name": "Scotts Miracle-Gro Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/68c34a9d-3fa4-4721-b5df-84ec4fc89035/", "api_url": "https://sharemaestro.com/factors/api/tickers/68c34a9d-3fa4-4721-b5df-84ec4fc89035/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.75, "value": 0.71, "quality": 0.74, "momentum": 0.3, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 69.31, "market_cap": 4032590053.47, "pe_ratio": 36.3624, "earnings_yield": 0.0683, "ebitda_to_ev": 0.0791, "shareholder_yield": 0.0397, "roe": -0.3871, "piotroski_f_score": 7, "momentum_12_1": 0.0519, "volatility_252d": 0.3315 }, "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": 36.3624, "ev_ebitda": 12.6372, "earnings_yield": 0.0683, "fcf_yield": 0.0904, "shareholder_yield": 0.0397 }, "quality": { "roe": -0.3871, "roic": 0.1416, "gross_margin": 0.3248, "fcf_margin": 0.1701, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.0189, "eps_growth_1y": 2.072, "fcf_growth_1y": 0.1157 }, "momentum": { "price_return_12m": 0.0428, "momentum_12_1": 0.0519, "relative_strength": -0.1255 }, "scores": { "value_percentile": 0.71, "quality_percentile": 0.74, "momentum_percentile": 0.3, "growth_composite": 79, "yield_composite": 14, "overall_composite": 25, "os_score": 0.75, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.67, "os": 0.75, "value": 0.75, "quality": 0.74, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.2557, "earnings_yield": 0.0764, "shareholder_yield": 0.0477, "roe": -0.3871, "momentum_12_1": -0.0513 }, { "week_end_date": "2026-06-14", "price": 61.67, "os": 0.78, "value": 0.74, "quality": 0.76, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 32.3542, "earnings_yield": 0.0734, "shareholder_yield": 0.0446, "roe": -0.3871, "momentum_12_1": -0.0438 }, { "week_end_date": "2026-06-21", "price": 64.69, "os": 0.75, "value": 0.72, "quality": 0.73, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.9386, "earnings_yield": 0.0713, "shareholder_yield": 0.0425, "roe": -0.3871, "momentum_12_1": -0.0015 }, { "week_end_date": "2026-06-28", "price": 69.91, "os": 0.76, "value": 0.7, "quality": 0.75, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 36.6772, "earnings_yield": 0.0679, "shareholder_yield": 0.0394, "roe": -0.3871, "momentum_12_1": -0.063 }, { "week_end_date": "2026-07-05", "price": 68.85, "os": 0.75, "value": 0.71, "quality": 0.77, "momentum": 0.27, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 36.1211, "earnings_yield": 0.0686, "shareholder_yield": 0.04, "roe": -0.3871, "momentum_12_1": -0.1215 }, { "week_end_date": "2026-07-12", "price": 65.48, "os": 0.71, "value": 0.72, "quality": 0.76, "momentum": 0.17, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 34.353, "earnings_yield": 0.0708, "shareholder_yield": 0.042, "roe": -0.3871, "momentum_12_1": -0.071 }, { "week_end_date": "2026-07-19", "price": 70.98, "os": 0.75, "value": 0.7, "quality": 0.74, "momentum": 0.31, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 37.2385, "earnings_yield": 0.0673, "shareholder_yield": 0.0388, "roe": -0.3871, "momentum_12_1": 0.0129 }, { "week_end_date": "2026-07-26", "price": 69.31, "os": 0.75, "value": 0.71, "quality": 0.74, "momentum": 0.3, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 36.3624, "earnings_yield": 0.0683, "shareholder_yield": 0.0397, "roe": -0.3871, "momentum_12_1": 0.0519 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": -18400000, "shares_issued": 11900000, "net_debt_issued": -122100000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": -18400000, "shares_issued": 11900000, "net_debt_issued": -122100000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": -18400000, "shares_issued": 11900000, "net_debt_issued": -122100000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": -18400000, "shares_issued": 11900000, "net_debt_issued": -122100000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": -18400000, "shares_issued": 11900000, "net_debt_issued": -122100000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2380200000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": -18400000, "shares_issued": 11900000, "net_debt_issued": -122100000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3552700000, "cost_of_revenue": 2702200000, "gross_profit": 850500000, "ebit": 135200000, "ebitda": 215800000, "pretax_income": -23600000, "tax_provision": 11300000, "net_income": -34900000, "net_income_to_common": -34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71600000, "total_current_assets": 980400000, "total_assets": 2871900000, "short_term_debt": 127900000, "long_term_debt": 2174200000, "total_debt": 2517900000, "total_liabilities": 3262500000, "total_equity": -390600000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 662700000 }, "cash_flow": { "operating_cash_flow": 667500000, "capital_expenditure": 84000000, "free_cash_flow": 751500000, "dividends_paid": 151300000, "share_repurchases": -5100000, "shares_issued": 3800000, "net_debt_issued": -391000000 } } ], "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": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 396200000, "ebitda": 412300000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": -3300000, "shares_issued": 2600000, "net_debt_issued": -181500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 396200000, "ebitda": 412300000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": -3300000, "shares_issued": 2600000, "net_debt_issued": -181500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 396200000, "ebitda": 412300000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": -3300000, "shares_issued": 2600000, "net_debt_issued": -181500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 396200000, "ebitda": 412300000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": -3300000, "shares_issued": 2600000, "net_debt_issued": -181500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 396200000, "ebitda": 412300000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": -3300000, "shares_issued": 2600000, "net_debt_issued": -181500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 396200000, "ebitda": 412300000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "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": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 411300000, "ebitda": 427400000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": -3300000, "shares_issued": 2600000, "net_debt_issued": -181500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "ebit": -36100000, "ebitda": -20300000, "pretax_income": -63300000, "tax_provision": -15500000, "net_income": -125000000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1257200000, "total_assets": 3034000000, "short_term_debt": 278300000, "long_term_debt": 2250200000, "total_debt": 2528500000, "total_liabilities": 3534600000, "total_equity": -500600000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 595300000 }, "cash_flow": { "operating_cash_flow": -370400000, "capital_expenditure": 20000000, "free_cash_flow": -350400000, "dividends_paid": 38300000, "share_repurchases": -8300000, "shares_issued": 700000, "net_debt_issued": 422500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "ebit": -36100000, "ebitda": -20300000, "pretax_income": -63300000, "tax_provision": -15500000, "net_income": -125000000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1257200000, "total_assets": 3034000000, "short_term_debt": 278300000, "long_term_debt": 2250200000, "total_debt": 2528500000, "total_liabilities": 3534600000, "total_equity": -500600000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 595300000 }, "cash_flow": { "operating_cash_flow": -370400000, "capital_expenditure": 20000000, "free_cash_flow": -350400000, "dividends_paid": 38300000, "share_repurchases": -8300000, "shares_issued": 700000, "net_debt_issued": 422500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "ebit": -36100000, "ebitda": -20300000, "pretax_income": -63300000, "tax_provision": -15500000, "net_income": -125000000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1257200000, "total_assets": 3034000000, "short_term_debt": 278300000, "long_term_debt": 2250200000, "total_debt": 2528500000, "total_liabilities": 3534600000, "total_equity": -500600000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 595300000 }, "cash_flow": { "operating_cash_flow": -370400000, "capital_expenditure": 20000000, "free_cash_flow": -350400000, "dividends_paid": 38300000, "share_repurchases": -8300000, "shares_issued": 700000, "net_debt_issued": 422500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "ebit": -36100000, "ebitda": -20300000, "pretax_income": -63300000, "tax_provision": -15500000, "net_income": -125000000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1257200000, "total_assets": 3034000000, "short_term_debt": 278300000, "long_term_debt": 2250200000, "total_debt": 2528500000, "total_liabilities": 3534600000, "total_equity": -500600000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 595300000 }, "cash_flow": { "operating_cash_flow": -370400000, "capital_expenditure": 20000000, "free_cash_flow": -350400000, "dividends_paid": 38300000, "share_repurchases": -8300000, "shares_issued": 700000, "net_debt_issued": 422500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "ebit": -36100000, "ebitda": -20300000, "pretax_income": -63300000, "tax_provision": -15500000, "net_income": -125000000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1257200000, "total_assets": 3034000000, "short_term_debt": 278300000, "long_term_debt": 2250200000, "total_debt": 2528500000, "total_liabilities": 3534600000, "total_equity": -500600000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 595300000 }, "cash_flow": { "operating_cash_flow": -370400000, "capital_expenditure": 20000000, "free_cash_flow": -350400000, "dividends_paid": 38300000, "share_repurchases": -8300000, "shares_issued": 700000, "net_debt_issued": 422500000 } } ] }, "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": "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }