{ "ticker": { "uuid": "77ad6b74-b62b-4d77-8b2f-15dc09eea8f4", "symbol": "ZD", "name": "Ziff Davis Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/77ad6b74-b62b-4d77-8b2f-15dc09eea8f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/77ad6b74-b62b-4d77-8b2f-15dc09eea8f4/" }, "latest_snapshot": { "ticker": { "uuid": "77ad6b74-b62b-4d77-8b2f-15dc09eea8f4", "symbol": "ZD", "name": "Ziff Davis Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/77ad6b74-b62b-4d77-8b2f-15dc09eea8f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/77ad6b74-b62b-4d77-8b2f-15dc09eea8f4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.91, "value": 0.7, "quality": 0.83, "momentum": 0.87, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 51.6, "market_cap": 1900706640, "pe_ratio": 41.8879, "earnings_yield": 0.0395, "ebitda_to_ev": 0.1363, "shareholder_yield": 0.1002, "roe": 0.0264, "piotroski_f_score": 6, "momentum_12_1": 0.5381, "volatility_252d": 0.7347 }, "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": 41.8879, "ev_ebitda": 7.336, "earnings_yield": 0.0395, "fcf_yield": 0.2416, "shareholder_yield": 0.1002 }, "quality": { "roe": 0.0264, "roic": 0.0229, "gross_margin": 0.7381, "fcf_margin": 0.3907, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0181, "eps_growth_1y": -0.4081, "fcf_growth_1y": 0.2358 }, "momentum": { "price_return_12m": 0.5741, "momentum_12_1": 0.5381, "relative_strength": 0.3579 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.83, "momentum_percentile": 0.87, "growth_composite": 99, "yield_composite": 14, "overall_composite": 9, "os_score": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 45.81, "os": 0.9, "value": 0.73, "quality": 0.85, "momentum": 0.75, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.1877, "earnings_yield": 0.0436, "shareholder_yield": 0.1129, "roe": 0.0264, "momentum_12_1": 0.2318 }, { "week_end_date": "2026-06-14", "price": 46.26, "os": 0.9, "value": 0.74, "quality": 0.83, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.553, "earnings_yield": 0.0432, "shareholder_yield": 0.1118, "roe": 0.0264, "momentum_12_1": 0.3161 }, { "week_end_date": "2026-06-21", "price": 46.03, "os": 0.91, "value": 0.73, "quality": 0.82, "momentum": 0.8, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.3663, "earnings_yield": 0.0434, "shareholder_yield": 0.1123, "roe": 0.0264, "momentum_12_1": 0.3904 }, { "week_end_date": "2026-06-28", "price": 50.42, "os": 0.9, "value": 0.71, "quality": 0.84, "momentum": 0.77, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.93, "earnings_yield": 0.0402, "shareholder_yield": 0.1026, "roe": 0.0264, "momentum_12_1": 0.4811 }, { "week_end_date": "2026-07-05", "price": 52.43, "os": 0.91, "value": 0.69, "quality": 0.83, "momentum": 0.85, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 42.5617, "earnings_yield": 0.0389, "shareholder_yield": 0.0986, "roe": 0.0264, "momentum_12_1": 0.4187 }, { "week_end_date": "2026-07-12", "price": 52.18, "os": 0.92, "value": 0.69, "quality": 0.85, "momentum": 0.88, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 42.3588, "earnings_yield": 0.0391, "shareholder_yield": 0.0991, "roe": 0.0264, "momentum_12_1": 0.4155 }, { "week_end_date": "2026-07-19", "price": 53.98, "os": 0.91, "value": 0.68, "quality": 0.83, "momentum": 0.89, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 43.82, "earnings_yield": 0.038, "shareholder_yield": 0.0958, "roe": 0.0264, "momentum_12_1": 0.5176 }, { "week_end_date": "2026-07-26", "price": 51.6, "os": 0.91, "value": 0.7, "quality": 0.83, "momentum": 0.87, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 41.8879, "earnings_yield": 0.0395, "shareholder_yield": 0.1002, "roe": 0.0264, "momentum_12_1": 0.5381 } ], "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": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1451268000, "cost_of_revenue": 435169000, "gross_profit": 1016099000, "ebit": 98711000, "ebitda": 327402000, "pretax_income": 72801000, "tax_provision": 25447000, "net_income": 47354000, "net_income_to_common": 47354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 41098514, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 407068000, "capital_expenditure": 119198000, "free_cash_flow": 526266000, "dividends_paid": null, "share_repurchases": -173792000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1401688000, "cost_of_revenue": 200323000, "gross_profit": 1201365000, "ebit": 107182000, "ebitda": 319098000, "pretax_income": 104417000, "tax_provision": 41370000, "net_income": 63047000, "net_income_to_common": 63047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505880000, "total_current_assets": 1272069000, "total_assets": 3704334000, "short_term_debt": 8666000, "long_term_debt": 864282000, "total_debt": 894745000, "total_liabilities": 1893452000, "total_equity": 1810882000, "shares_outstanding": 44519693, "goodwill_and_intangibles": 1637660000 }, "cash_flow": { "operating_cash_flow": 390315000, "capital_expenditure": 106635000, "free_cash_flow": 496950000, "dividends_paid": null, "share_repurchases": -185181000, "shares_issued": null, "net_debt_issued": -134989000 } } ], "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 8758000, "ebitda": 53636000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 8758000, "ebitda": 53636000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 8758000, "ebitda": 53636000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 8758000, "ebitda": 53636000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 8758000, "ebitda": 53636000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 8758000, "ebitda": 53636000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "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": 267641000, "cost_of_revenue": 89195000, "gross_profit": 178446000, "ebit": 3056000, "ebitda": 47934000, "pretax_income": 1862000, "tax_provision": 2637000, "net_income": 22261000, "net_income_to_common": 22261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519717999, "total_current_assets": 1435498000, "total_assets": 3394285000, "short_term_debt": 148810000, "long_term_debt": 718257000, "total_debt": 867067000, "total_liabilities": 1672777000, "total_equity": 1721508000, "shares_outstanding": 37597190, "goodwill_and_intangibles": 1657951000 }, "cash_flow": { "operating_cash_flow": 29953000, "capital_expenditure": 33127000, "free_cash_flow": 63080000, "dividends_paid": null, "share_repurchases": -51594000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 406712000, "cost_of_revenue": 115138000, "gross_profit": 291574000, "ebit": 6926000, "ebitda": 64860000, "pretax_income": 166000, "tax_provision": -204000, "net_income": 370000, "net_income_to_common": 370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 39281790, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 191082000, "capital_expenditure": 33310000, "free_cash_flow": 224392000, "dividends_paid": null, "share_repurchases": -60571000, "shares_issued": 2791000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 406712000, "cost_of_revenue": 115138000, "gross_profit": 291574000, "ebit": 6926000, "ebitda": 64860000, "pretax_income": 166000, "tax_provision": -204000, "net_income": 370000, "net_income_to_common": 370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 39281790, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 191082000, "capital_expenditure": 33310000, "free_cash_flow": 224392000, "dividends_paid": null, "share_repurchases": -60571000, "shares_issued": 2791000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 406712000, "cost_of_revenue": 115138000, "gross_profit": 291574000, "ebit": 6926000, "ebitda": 64860000, "pretax_income": 166000, "tax_provision": -204000, "net_income": 370000, "net_income_to_common": 370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 39281790, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 191082000, "capital_expenditure": 33310000, "free_cash_flow": 224392000, "dividends_paid": null, "share_repurchases": -60571000, "shares_issued": 2791000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 406712000, "cost_of_revenue": 115138000, "gross_profit": 291574000, "ebit": 6926000, "ebitda": 64860000, "pretax_income": 166000, "tax_provision": -204000, "net_income": 370000, "net_income_to_common": 370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 39281790, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 191082000, "capital_expenditure": 33310000, "free_cash_flow": 224392000, "dividends_paid": null, "share_repurchases": -60571000, "shares_issued": 2791000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 406712000, "cost_of_revenue": 115138000, "gross_profit": 291574000, "ebit": 6926000, "ebitda": 64860000, "pretax_income": 166000, "tax_provision": -204000, "net_income": 370000, "net_income_to_common": 370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607011000, "total_current_assets": 1370399000, "total_assets": 3663306000, "short_term_debt": 156101000, "long_term_debt": 717815000, "total_debt": 891709000, "total_liabilities": 1909731000, "total_equity": 1753575000, "shares_outstanding": 39281790, "goodwill_and_intangibles": 1951749000 }, "cash_flow": { "operating_cash_flow": 191082000, "capital_expenditure": 33310000, "free_cash_flow": 224392000, "dividends_paid": null, "share_repurchases": -60571000, "shares_issued": 2791000, "net_debt_issued": null } } ] }, "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": "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": "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 } }