{ "ticker": { "uuid": "7993b05c-351d-48dd-9944-ceae94da34ca", "symbol": "SBH", "name": "Sally Beauty Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/7993b05c-351d-48dd-9944-ceae94da34ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/7993b05c-351d-48dd-9944-ceae94da34ca/" }, "latest_snapshot": { "ticker": { "uuid": "7993b05c-351d-48dd-9944-ceae94da34ca", "symbol": "SBH", "name": "Sally Beauty Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/7993b05c-351d-48dd-9944-ceae94da34ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/7993b05c-351d-48dd-9944-ceae94da34ca/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.92, "quality": 0.88, "momentum": 0.85, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 14.88, "market_cap": 1419678271.68, "pe_ratio": 7.7195, "earnings_yield": 0.1017, "ebitda_to_ev": 0.1369, "shareholder_yield": 0.0555, "roe": 0.2195, "piotroski_f_score": 8, "momentum_12_1": 0.4302, "volatility_252d": 0.4704 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 7.7195, "ev_ebitda": 7.304, "earnings_yield": 0.1017, "fcf_yield": 0.1872, "shareholder_yield": 0.0555 }, "quality": { "roe": 0.2195, "roic": 0.0959, "gross_margin": 0.5188, "fcf_margin": 0.1395, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0077, "eps_growth_1y": -0.0113, "fcf_growth_1y": 0.5359 }, "momentum": { "price_return_12m": 0.5388, "momentum_12_1": 0.4302, "relative_strength": 0.3898 }, "scores": { "value_percentile": 0.92, "quality_percentile": 0.88, "momentum_percentile": 0.85, "growth_composite": 81, "yield_composite": 17, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.08, "os": 0.98, "value": 0.94, "quality": 0.88, "momentum": 0.83, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.2669, "earnings_yield": 0.1125, "shareholder_yield": 0.0684, "roe": 0.2195, "momentum_12_1": 0.6295 }, { "week_end_date": "2026-06-14", "price": 13.85, "os": 0.98, "value": 0.93, "quality": 0.88, "momentum": 0.88, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.1852, "earnings_yield": 0.1054, "shareholder_yield": 0.0596, "roe": 0.2195, "momentum_12_1": 0.4033 }, { "week_end_date": "2026-06-21", "price": 13.83, "os": 0.98, "value": 0.93, "quality": 0.89, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.1748, "earnings_yield": 0.1055, "shareholder_yield": 0.0597, "roe": 0.2195, "momentum_12_1": 0.4494 }, { "week_end_date": "2026-06-28", "price": 14.46, "os": 0.98, "value": 0.93, "quality": 0.88, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.5017, "earnings_yield": 0.1032, "shareholder_yield": 0.0571, "roe": 0.2195, "momentum_12_1": 0.4739 }, { "week_end_date": "2026-07-05", "price": 14.14, "os": 0.97, "value": 0.93, "quality": 0.88, "momentum": 0.77, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 7.3356, "earnings_yield": 0.1043, "shareholder_yield": 0.0584, "roe": 0.2195, "momentum_12_1": 0.1751 }, { "week_end_date": "2026-07-12", "price": 15.29, "os": 0.97, "value": 0.92, "quality": 0.88, "momentum": 0.78, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 7.9322, "earnings_yield": 0.1003, "shareholder_yield": 0.054, "roe": 0.2195, "momentum_12_1": 0.4104 }, { "week_end_date": "2026-07-19", "price": 14.88, "os": 0.98, "value": 0.92, "quality": 0.88, "momentum": 0.85, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 7.7195, "earnings_yield": 0.1017, "shareholder_yield": 0.0555, "roe": 0.2195, "momentum_12_1": 0.4302 } ], "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": 3701424000, "cost_of_revenue": 1790676000, "gross_profit": 1910748000, "ebit": 327810000, "ebitda": 427731000, "pretax_income": 263417000, "tax_provision": 67539000, "net_income": 195878000, "net_income_to_common": 195878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149162000, "total_current_assets": 1301453000, "total_assets": 2871096000, "short_term_debt": 162566000, "long_term_debt": 861974000, "total_debt": 1562966000, "total_liabilities": 2076889000, "total_equity": 794207000, "shares_outstanding": 103821000, "goodwill_and_intangibles": 593692000 }, "cash_flow": { "operating_cash_flow": 274831000, "capital_expenditure": 102145000, "free_cash_flow": 376976000, "dividends_paid": null, "share_repurchases": -53996000, "shares_issued": 1500000, "net_debt_issued": -119122000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3701424000, "cost_of_revenue": 1790676000, "gross_profit": 1910748000, "ebit": 327810000, "ebitda": 427731000, "pretax_income": 263417000, "tax_provision": 67539000, "net_income": 195878000, "net_income_to_common": 195878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149162000, "total_current_assets": 1301453000, "total_assets": 2871096000, "short_term_debt": 162566000, "long_term_debt": 861974000, "total_debt": 1562966000, "total_liabilities": 2076889000, "total_equity": 794207000, "shares_outstanding": 103821000, "goodwill_and_intangibles": 593692000 }, "cash_flow": { "operating_cash_flow": 274831000, "capital_expenditure": 102145000, "free_cash_flow": 376976000, "dividends_paid": null, "share_repurchases": -53996000, "shares_issued": 1500000, "net_debt_issued": -119122000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3701424000, "cost_of_revenue": 1790676000, "gross_profit": 1910748000, "ebit": 327810000, "ebitda": 427731000, "pretax_income": 263417000, "tax_provision": 67539000, "net_income": 195878000, "net_income_to_common": 195878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149162000, "total_current_assets": 1301453000, "total_assets": 2871096000, "short_term_debt": 162566000, "long_term_debt": 861974000, "total_debt": 1562966000, "total_liabilities": 2076889000, "total_equity": 794207000, "shares_outstanding": 103821000, "goodwill_and_intangibles": 593692000 }, "cash_flow": { "operating_cash_flow": 274831000, "capital_expenditure": 102145000, "free_cash_flow": 376976000, "dividends_paid": null, "share_repurchases": -53996000, "shares_issued": 1500000, "net_debt_issued": -119122000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3701424000, "cost_of_revenue": 1790676000, "gross_profit": 1910748000, "ebit": 327810000, "ebitda": 427731000, "pretax_income": 263417000, "tax_provision": 67539000, "net_income": 195878000, "net_income_to_common": 195878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149162000, "total_current_assets": 1301453000, "total_assets": 2871096000, "short_term_debt": 162566000, "long_term_debt": 861974000, "total_debt": 1562966000, "total_liabilities": 2076889000, "total_equity": 794207000, "shares_outstanding": 103821000, "goodwill_and_intangibles": 593692000 }, "cash_flow": { "operating_cash_flow": 274831000, "capital_expenditure": 102145000, "free_cash_flow": 376976000, "dividends_paid": null, "share_repurchases": -53996000, "shares_issued": 1500000, "net_debt_issued": -119122000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3701424000, "cost_of_revenue": 1790676000, "gross_profit": 1910748000, "ebit": 327810000, "ebitda": 427731000, "pretax_income": 263417000, "tax_provision": 67539000, "net_income": 195878000, "net_income_to_common": 195878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149162000, "total_current_assets": 1301453000, "total_assets": 2871096000, "short_term_debt": 162566000, "long_term_debt": 861974000, "total_debt": 1562966000, "total_liabilities": 2076889000, "total_equity": 794207000, "shares_outstanding": 103821000, "goodwill_and_intangibles": 593692000 }, "cash_flow": { "operating_cash_flow": 274831000, "capital_expenditure": 102145000, "free_cash_flow": 376976000, "dividends_paid": null, "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": 3701424000, "cost_of_revenue": 1790676000, "gross_profit": 1910748000, "ebit": 327810000, "ebitda": 427731000, "pretax_income": 263417000, "tax_provision": 67539000, "net_income": 195878000, "net_income_to_common": 195878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149162000, "total_current_assets": 1301453000, "total_assets": 2871096000, "short_term_debt": 162566000, "long_term_debt": 861974000, "total_debt": 1562966000, "total_liabilities": 2076889000, "total_equity": 794207000, "shares_outstanding": 103821000, "goodwill_and_intangibles": 593692000 }, "cash_flow": { "operating_cash_flow": 274831000, "capital_expenditure": 102145000, "free_cash_flow": 376976000, "dividends_paid": null, "share_repurchases": -53996000, "shares_issued": 1500000, "net_debt_issued": -119122000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3717031000, "cost_of_revenue": 1826699000, "gross_profit": 1890332000, "ebit": 283758000, "ebitda": 393496000, "pretax_income": 206325000, "tax_provision": 52911000, "net_income": 153414000, "net_income_to_common": 153414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107961000, "total_current_assets": 1305314000, "total_assets": 2792899000, "short_term_debt": 140195000, "long_term_debt": 978255000, "total_debt": 1598066000, "total_liabilities": 2164364000, "total_equity": 628535000, "shares_outstanding": 106933000, "goodwill_and_intangibles": 598226000 }, "cash_flow": { "operating_cash_flow": 246528000, "capital_expenditure": 101165000, "free_cash_flow": 347693000, "dividends_paid": null, "share_repurchases": -60392000, "shares_issued": 1763000, "net_debt_issued": -84137000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3717031000, "cost_of_revenue": 1826699000, "gross_profit": 1890332000, "ebit": 283758000, "ebitda": 393496000, "pretax_income": 206325000, "tax_provision": 52911000, "net_income": 153414000, "net_income_to_common": 153414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107961000, "total_current_assets": 1305314000, "total_assets": 2792899000, "short_term_debt": 140195000, "long_term_debt": 978255000, "total_debt": 1598066000, "total_liabilities": 2164364000, "total_equity": 628535000, "shares_outstanding": 106933000, "goodwill_and_intangibles": 598226000 }, "cash_flow": { "operating_cash_flow": 246528000, "capital_expenditure": 101165000, "free_cash_flow": 347693000, "dividends_paid": null, "share_repurchases": -60392000, "shares_issued": 1763000, "net_debt_issued": -84137000 } } ], "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": 903382000, "cost_of_revenue": 428063000, "gross_profit": 475319000, "ebit": 71931000, "ebitda": 97211000, "pretax_income": 57766000, "tax_provision": 15071000, "net_income": 42695000, "net_income_to_common": 42695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157401000, "total_current_assets": 1292760000, "total_assets": 2853290000, "short_term_debt": 161050000, "long_term_debt": 823051000, "total_debt": 1516088000, "total_liabilities": 2015418000, "total_equity": 837872000, "shares_outstanding": 99721000, "goodwill_and_intangibles": 590436000 }, "cash_flow": { "operating_cash_flow": 108334000, "capital_expenditure": 29162000, "free_cash_flow": 137496000, "dividends_paid": null, "share_repurchases": -25592000, "shares_issued": 71000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 903382000, "cost_of_revenue": 428063000, "gross_profit": 475319000, "ebit": 71931000, "ebitda": 97211000, "pretax_income": 57766000, "tax_provision": 15071000, "net_income": 42695000, "net_income_to_common": 42695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157401000, "total_current_assets": 1292760000, "total_assets": 2853290000, "short_term_debt": 161050000, "long_term_debt": 823051000, "total_debt": 1516088000, "total_liabilities": 2015418000, "total_equity": 837872000, "shares_outstanding": 99721000, "goodwill_and_intangibles": 590436000 }, "cash_flow": { "operating_cash_flow": 108334000, "capital_expenditure": 29162000, "free_cash_flow": 137496000, "dividends_paid": null, "share_repurchases": -25592000, "shares_issued": 71000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 903382000, "cost_of_revenue": 428063000, "gross_profit": 475319000, "ebit": 71931000, "ebitda": 97211000, "pretax_income": 57766000, "tax_provision": 15071000, "net_income": 42695000, "net_income_to_common": 42695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157401000, "total_current_assets": 1292760000, "total_assets": 2853290000, "short_term_debt": 161050000, "long_term_debt": 823051000, "total_debt": 1516088000, "total_liabilities": 2015418000, "total_equity": 837872000, "shares_outstanding": 99721000, "goodwill_and_intangibles": 590436000 }, "cash_flow": { "operating_cash_flow": 108334000, "capital_expenditure": 29162000, "free_cash_flow": 137496000, "dividends_paid": null, "share_repurchases": -25592000, "shares_issued": 71000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 903382000, "cost_of_revenue": 428063000, "gross_profit": 475319000, "ebit": 71931000, "ebitda": 97211000, "pretax_income": 57766000, "tax_provision": 15071000, "net_income": 42695000, "net_income_to_common": 42695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157401000, "total_current_assets": 1292760000, "total_assets": 2853290000, "short_term_debt": 161050000, "long_term_debt": 823051000, "total_debt": 1516088000, "total_liabilities": 2015418000, "total_equity": 837872000, "shares_outstanding": 99721000, "goodwill_and_intangibles": 590436000 }, "cash_flow": { "operating_cash_flow": 108334000, "capital_expenditure": 29162000, "free_cash_flow": 137496000, "dividends_paid": null, "share_repurchases": -25592000, "shares_issued": 71000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 903382000, "cost_of_revenue": 428063000, "gross_profit": 475319000, "ebit": 71931000, "ebitda": 97211000, "pretax_income": 57766000, "tax_provision": 15071000, "net_income": 42695000, "net_income_to_common": 42695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157401000, "total_current_assets": 1292760000, "total_assets": 2853290000, "short_term_debt": 161050000, "long_term_debt": 823051000, "total_debt": 1516088000, "total_liabilities": 2015418000, "total_equity": 837872000, "shares_outstanding": 99721000, "goodwill_and_intangibles": 590436000 }, "cash_flow": { "operating_cash_flow": 108334000, "capital_expenditure": 29162000, "free_cash_flow": 137496000, "dividends_paid": null, "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": 903382000, "cost_of_revenue": 428063000, "gross_profit": 475319000, "ebit": 72531000, "ebitda": 97811000, "pretax_income": 57766000, "tax_provision": 15071000, "net_income": 42695000, "net_income_to_common": 42695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157401000, "total_current_assets": 1292760000, "total_assets": 2853290000, "short_term_debt": 161050000, "long_term_debt": 823051000, "total_debt": 1516088000, "total_liabilities": 2015418000, "total_equity": 837872000, "shares_outstanding": 99721000, "goodwill_and_intangibles": 590436000 }, "cash_flow": { "operating_cash_flow": 108334000, "capital_expenditure": 29162000, "free_cash_flow": 137496000, "dividends_paid": null, "share_repurchases": -25592000, "shares_issued": 71000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 943168000, "cost_of_revenue": 459909000, "gross_profit": 483259000, "ebit": 76235000, "ebitda": 99867000, "pretax_income": 61315000, "tax_provision": 15758000, "net_income": 45557000, "net_income_to_common": 45557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157185000, "total_current_assets": 1285685000, "total_assets": 2850778000, "short_term_debt": 161102000, "long_term_debt": 842531000, "total_debt": 1541227000, "total_liabilities": 2027213000, "total_equity": 823565000, "shares_outstanding": 100765000, "goodwill_and_intangibles": 593929000 }, "cash_flow": { "operating_cash_flow": 93239000, "capital_expenditure": 35784000, "free_cash_flow": 129023000, "dividends_paid": null, "share_repurchases": -20757000, "shares_issued": 207000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 943168000, "cost_of_revenue": 459909000, "gross_profit": 483259000, "ebit": 76235000, "ebitda": 99867000, "pretax_income": 61315000, "tax_provision": 15758000, "net_income": 45557000, "net_income_to_common": 45557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157185000, "total_current_assets": 1285685000, "total_assets": 2850778000, "short_term_debt": 161102000, "long_term_debt": 842531000, "total_debt": 1541227000, "total_liabilities": 2027213000, "total_equity": 823565000, "shares_outstanding": 100765000, "goodwill_and_intangibles": 593929000 }, "cash_flow": { "operating_cash_flow": 93239000, "capital_expenditure": 35784000, "free_cash_flow": 129023000, "dividends_paid": null, "share_repurchases": -20757000, "shares_issued": 207000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 943168000, "cost_of_revenue": 459909000, "gross_profit": 483259000, "ebit": 76235000, "ebitda": 99867000, "pretax_income": 61315000, "tax_provision": 15758000, "net_income": 45557000, "net_income_to_common": 45557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157185000, "total_current_assets": 1285685000, "total_assets": 2850778000, "short_term_debt": 161102000, "long_term_debt": 842531000, "total_debt": 1541227000, "total_liabilities": 2027213000, "total_equity": 823565000, "shares_outstanding": 100765000, "goodwill_and_intangibles": 593929000 }, "cash_flow": { "operating_cash_flow": 93239000, "capital_expenditure": 35784000, "free_cash_flow": 129023000, "dividends_paid": null, "share_repurchases": -20757000, "shares_issued": 207000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 943168000, "cost_of_revenue": 459909000, "gross_profit": 483259000, "ebit": 76235000, "ebitda": 99867000, "pretax_income": 61315000, "tax_provision": 15758000, "net_income": 45557000, "net_income_to_common": 45557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157185000, "total_current_assets": 1285685000, "total_assets": 2850778000, "short_term_debt": 161102000, "long_term_debt": 842531000, "total_debt": 1541227000, "total_liabilities": 2027213000, "total_equity": 823565000, "shares_outstanding": 100765000, "goodwill_and_intangibles": 593929000 }, "cash_flow": { "operating_cash_flow": 93239000, "capital_expenditure": 35784000, "free_cash_flow": 129023000, "dividends_paid": null, "share_repurchases": -20757000, "shares_issued": 207000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 943168000, "cost_of_revenue": 459909000, "gross_profit": 483259000, "ebit": 76235000, "ebitda": 99867000, "pretax_income": 61315000, "tax_provision": 15758000, "net_income": 45557000, "net_income_to_common": 45557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157185000, "total_current_assets": 1285685000, "total_assets": 2850778000, "short_term_debt": 161102000, "long_term_debt": 842531000, "total_debt": 1541227000, "total_liabilities": 2027213000, "total_equity": 823565000, "shares_outstanding": 100765000, "goodwill_and_intangibles": 593929000 }, "cash_flow": { "operating_cash_flow": 93239000, "capital_expenditure": 35784000, "free_cash_flow": 129023000, "dividends_paid": null, "share_repurchases": null, "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": 943168000, "cost_of_revenue": 459909000, "gross_profit": 483259000, "ebit": 75935000, "ebitda": 99567000, "pretax_income": 61315000, "tax_provision": 15758000, "net_income": 45557000, "net_income_to_common": 45557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157185000, "total_current_assets": 1285685000, "total_assets": 2850778000, "short_term_debt": 161102000, "long_term_debt": 842531000, "total_debt": 1541227000, "total_liabilities": 2027213000, "total_equity": 823565000, "shares_outstanding": 100765000, "goodwill_and_intangibles": 593929000 }, "cash_flow": { "operating_cash_flow": 93239000, "capital_expenditure": 35784000, "free_cash_flow": 129023000, "dividends_paid": null, "share_repurchases": -20757000, "shares_issued": 207000, "net_debt_issued": -20000000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-09-30" }, "schema": { "public_fields_only": true } }