{ "ticker": { "uuid": "6a55ba77-1123-443b-924c-0796caf859c0", "symbol": "MH", "name": "McGraw Hill, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/6a55ba77-1123-443b-924c-0796caf859c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a55ba77-1123-443b-924c-0796caf859c0/" }, "latest_snapshot": { "ticker": { "uuid": "6a55ba77-1123-443b-924c-0796caf859c0", "symbol": "MH", "name": "McGraw Hill, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/6a55ba77-1123-443b-924c-0796caf859c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a55ba77-1123-443b-924c-0796caf859c0/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.69, "value": 0.76, "quality": 0.74, "momentum": 0.07, "coverage": 0.909, "confidence": 0.871, "delta": 18 }, "headline_factors": { "price": 9.92, "market_cap": 1897459586.56, "pe_ratio": 53.722, "earnings_yield": 0.0708, "ebitda_to_ev": 0.1499, "shareholder_yield": -0.2078, "roe": 0.0486, "piotroski_f_score": 8, "momentum_12_1": -0.4355, "volatility_252d": 0.5996 }, "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": 53.722, "ev_ebitda": 6.6696, "earnings_yield": 0.0708, "fcf_yield": 0.0917, "shareholder_yield": -0.2078 }, "quality": { "roe": 0.0486, "roic": 0.0786, "gross_margin": 0.8092, "fcf_margin": 0.187, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0007, "eps_growth_1y": null, "fcf_growth_1y": -0.4886 }, "momentum": { "price_return_12m": -0.4099, "momentum_12_1": -0.4355, "relative_strength": -0.5782 }, "scores": { "value_percentile": 0.76, "quality_percentile": 0.74, "momentum_percentile": 0.07, "growth_composite": 93, "yield_composite": 67, "overall_composite": 31, "os_score": 0.69, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.21, "os": 0.8, "value": 0.7, "quality": 0.76, "momentum": 0.42, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 66.0286, "earnings_yield": 0.0643, "shareholder_yield": -0.1691, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 11.76, "os": 0.81, "value": 0.73, "quality": 0.77, "momentum": 0.42, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 63.6865, "earnings_yield": 0.0655, "shareholder_yield": -0.1753, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 9.68, "os": 0.82, "value": 0.77, "quality": 0.76, "momentum": 0.36, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 52.4222, "earnings_yield": 0.0716, "shareholder_yield": -0.213, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 9.49, "os": 0.87, "value": 0.79, "quality": 0.76, "momentum": 0.56, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 51.3933, "earnings_yield": 0.0722, "shareholder_yield": -0.2173, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 10.5, "os": 0.81, "value": 0.75, "quality": 0.77, "momentum": 0.36, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 56.863, "earnings_yield": 0.0691, "shareholder_yield": -0.1964, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 9.82, "os": 0.83, "value": 0.77, "quality": 0.76, "momentum": 0.37, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 53.1804, "earnings_yield": 0.0712, "shareholder_yield": -0.21, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 9.7, "os": 0.87, "value": 0.77, "quality": 0.74, "momentum": 0.62, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 52.5305, "earnings_yield": 0.0715, "shareholder_yield": -0.2126, "roe": 0.0486, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 9.92, "os": 0.69, "value": 0.76, "quality": 0.74, "momentum": 0.07, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 53.722, "earnings_yield": 0.0708, "shareholder_yield": -0.2078, "roe": 0.0486, "momentum_12_1": -0.4355 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2102781000, "cost_of_revenue": 401139000, "gross_profit": 1701642000, "ebit": 315780000, "ebitda": 677698000, "pretax_income": 43788000, "tax_provision": 8468000, "net_income": 35320000, "net_income_to_common": 35320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 183670022, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": 331173000, "capital_expenditure": 84862000, "free_cash_flow": 416035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 394362000, "net_debt_issued": -652192000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2102781000, "cost_of_revenue": 401139000, "gross_profit": 1701642000, "ebit": 315780000, "ebitda": 677698000, "pretax_income": 43788000, "tax_provision": 8468000, "net_income": 35320000, "net_income_to_common": 35320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 183670022, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": 331173000, "capital_expenditure": 84862000, "free_cash_flow": 416035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 394362000, "net_debt_issued": -652192000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2102781000, "cost_of_revenue": 401139000, "gross_profit": 1701642000, "ebit": 315780000, "ebitda": 677698000, "pretax_income": 43788000, "tax_provision": 8468000, "net_income": 35320000, "net_income_to_common": 35320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 183670022, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": 331173000, "capital_expenditure": 203863000, "free_cash_flow": 535036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 394362000, "net_debt_issued": -652192000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2102781000, "cost_of_revenue": 401139000, "gross_profit": 1701642000, "ebit": 315780000, "ebitda": 677698000, "pretax_income": 43788000, "tax_provision": 8468000, "net_income": 35320000, "net_income_to_common": 35320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 183670022, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": 331173000, "capital_expenditure": 203863000, "free_cash_flow": 535036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 394362000, "net_debt_issued": -652192000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2102781000, "cost_of_revenue": 401139000, "gross_profit": 1701642000, "ebit": 315780000, "ebitda": 677698000, "pretax_income": 43788000, "tax_provision": 8468000, "net_income": 35320000, "net_income_to_common": 35320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 183670022, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": 331173000, "capital_expenditure": 203863000, "free_cash_flow": 535036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 394362000, "net_debt_issued": -652192000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2102781000, "cost_of_revenue": 401139000, "gross_profit": 1701642000, "ebit": -85138000, "ebitda": 276780000, "pretax_income": 43788000, "tax_provision": 8468000, "net_income": 35320000, "net_income_to_common": 35320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 36072000, "long_term_debt": 2560698000, "total_debt": 2639534000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 183670022, "goodwill_and_intangibles": 3749848000 }, "cash_flow": { "operating_cash_flow": 331173000, "capital_expenditure": 84862000, "free_cash_flow": 416035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 394362000, "net_debt_issued": -652192000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2101299000, "cost_of_revenue": 422294000, "gross_profit": 1679005000, "ebit": 306807000, "ebitda": 669164000, "pretax_income": 10642000, "tax_provision": 96481000, "net_income": -85839000, "net_income_to_common": -85839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389830000, "total_current_assets": 1052631000, "total_assets": 5757760000, "short_term_debt": 25843000, "long_term_debt": 3164551000, "total_debt": 3255131000, "total_liabilities": 5477516000, "total_equity": 280244000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4233962000 }, "cash_flow": { "operating_cash_flow": 646284000, "capital_expenditure": 71062000, "free_cash_flow": 717346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -270653000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2101299000, "cost_of_revenue": 422294000, "gross_profit": 1679005000, "ebit": 306807000, "ebitda": 669164000, "pretax_income": 10642000, "tax_provision": 96481000, "net_income": -85839000, "net_income_to_common": -85839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389830000, "total_current_assets": 1052631000, "total_assets": 5757760000, "short_term_debt": 25843000, "long_term_debt": 3164551000, "total_debt": 3255131000, "total_liabilities": 5477516000, "total_equity": 280244000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4233962000 }, "cash_flow": { "operating_cash_flow": 646284000, "capital_expenditure": 71062000, "free_cash_flow": 717346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -270653000 } } ], "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": 463722000, "cost_of_revenue": 74834000, "gross_profit": 388888000, "ebit": 32638000, "ebitda": 118209000, "pretax_income": -52738000, "tax_provision": -2471000, "net_income": -50267000, "net_income_to_common": -50267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 187335771, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": -146124000, "capital_expenditure": 23823000, "free_cash_flow": -122301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": -50705000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463722000, "cost_of_revenue": 74834000, "gross_profit": 388888000, "ebit": 32638000, "ebitda": 118209000, "pretax_income": -52738000, "tax_provision": -2471000, "net_income": -50267000, "net_income_to_common": -50267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 187335771, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": -146124000, "capital_expenditure": 23823000, "free_cash_flow": -122301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": -50705000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463722000, "cost_of_revenue": 74834000, "gross_profit": 388888000, "ebit": 32638000, "ebitda": 118209000, "pretax_income": -52738000, "tax_provision": -2471000, "net_income": -50267000, "net_income_to_common": -50267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 187335771, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": -146124000, "capital_expenditure": 66144000, "free_cash_flow": -79980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": -50705000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463722000, "cost_of_revenue": 74834000, "gross_profit": 388888000, "ebit": 32638000, "ebitda": 118209000, "pretax_income": -52738000, "tax_provision": -2471000, "net_income": -50267000, "net_income_to_common": -50267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 187335771, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": -146124000, "capital_expenditure": 66144000, "free_cash_flow": -79980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": -50705000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463722000, "cost_of_revenue": 74834000, "gross_profit": 388888000, "ebit": 32638000, "ebitda": 118209000, "pretax_income": -52738000, "tax_provision": -2471000, "net_income": -50267000, "net_income_to_common": -50267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 27707000, "long_term_debt": 2560698000, "total_debt": 2645706000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 187335771, "goodwill_and_intangibles": 4035818000 }, "cash_flow": { "operating_cash_flow": -146124000, "capital_expenditure": 66144000, "free_cash_flow": -79980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": -50705000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 463722000, "cost_of_revenue": 74834000, "gross_profit": 388888000, "ebit": -91933000, "ebitda": -6362000, "pretax_income": -52738000, "tax_provision": -2471000, "net_income": -50267000, "net_income_to_common": -50267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253519000, "total_current_assets": 973649000, "total_assets": 5485521000, "short_term_debt": 36072000, "long_term_debt": 2560698000, "total_debt": 2639534000, "total_liabilities": 4759303000, "total_equity": 726218000, "shares_outstanding": 187335771, "goodwill_and_intangibles": 3749848000 }, "cash_flow": { "operating_cash_flow": -146124000, "capital_expenditure": 23823000, "free_cash_flow": -122301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": -50705000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2693295000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -205457000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2693295000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -205457000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2693295000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -205457000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2693295000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -205457000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2693295000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -205457000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2693295000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -205457000 } } ] }, "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": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }