{ "ticker": { "uuid": "8414fd20-9965-4abf-9b7b-52a5026ae126", "symbol": "CELH", "name": "Celsius Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/8414fd20-9965-4abf-9b7b-52a5026ae126/", "api_url": "https://sharemaestro.com/factors/api/tickers/8414fd20-9965-4abf-9b7b-52a5026ae126/" }, "latest_snapshot": { "ticker": { "uuid": "8414fd20-9965-4abf-9b7b-52a5026ae126", "symbol": "CELH", "name": "Celsius Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/8414fd20-9965-4abf-9b7b-52a5026ae126/", "api_url": "https://sharemaestro.com/factors/api/tickers/8414fd20-9965-4abf-9b7b-52a5026ae126/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.08, "value": 0.07, "quality": 0.73, "momentum": 0.07, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 27.12, "market_cap": 6932966563.2, "pe_ratio": 39.9183, "earnings_yield": 0.0248, "ebitda_to_ev": 0.0282, "shareholder_yield": 0.0169, "roe": 0.1389, "piotroski_f_score": 5, "momentum_12_1": -0.36, "volatility_252d": 0.6325 }, "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": 39.9183, "ev_ebitda": 35.458, "earnings_yield": 0.0248, "fcf_yield": 0.0347, "shareholder_yield": 0.0169 }, "quality": { "roe": 0.1389, "roic": 0.0721, "gross_margin": 0.4962, "fcf_margin": 0.1236, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 1.2334, "eps_growth_1y": 0.5551, "fcf_growth_1y": 0.425 }, "momentum": { "price_return_12m": -0.4185, "momentum_12_1": -0.36, "relative_strength": -0.6348 }, "scores": { "value_percentile": 0.07, "quality_percentile": 0.73, "momentum_percentile": 0.07, "growth_composite": 1, "yield_composite": 79, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 28.13, "os": 0.07, "value": 0.06, "quality": 0.71, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 41.4049, "earnings_yield": 0.0242, "shareholder_yield": 0.0163, "roe": 0.1389, "momentum_12_1": -0.2047 }, { "week_end_date": "2026-06-14", "price": 29.18, "os": 0.07, "value": 0.06, "quality": 0.7, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.9504, "earnings_yield": 0.0236, "shareholder_yield": 0.0157, "roe": 0.1389, "momentum_12_1": -0.2672 }, { "week_end_date": "2026-06-21", "price": 30.8, "os": 0.07, "value": 0.06, "quality": 0.71, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 45.3349, "earnings_yield": 0.0228, "shareholder_yield": 0.0149, "roe": 0.1389, "momentum_12_1": -0.3055 }, { "week_end_date": "2026-06-28", "price": 29.85, "os": 0.06, "value": 0.06, "quality": 0.67, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.9366, "earnings_yield": 0.0233, "shareholder_yield": 0.0154, "roe": 0.1389, "momentum_12_1": -0.275 }, { "week_end_date": "2026-07-05", "price": 33.16, "os": 0.07, "value": 0.05, "quality": 0.71, "momentum": 0.09, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 48.8086, "earnings_yield": 0.0216, "shareholder_yield": 0.0138, "roe": 0.1389, "momentum_12_1": -0.3958 }, { "week_end_date": "2026-07-12", "price": 30.6, "os": 0.08, "value": 0.06, "quality": 0.73, "momentum": 0.16, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 45.0405, "earnings_yield": 0.0229, "shareholder_yield": 0.015, "roe": 0.1389, "momentum_12_1": -0.3528 }, { "week_end_date": "2026-07-19", "price": 28.99, "os": 0.07, "value": 0.06, "quality": 0.71, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 42.6708, "earnings_yield": 0.0237, "shareholder_yield": 0.0158, "roe": 0.1389, "momentum_12_1": -0.3068 }, { "week_end_date": "2026-07-26", "price": 27.12, "os": 0.08, "value": 0.07, "quality": 0.73, "momentum": 0.07, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 39.9183, "earnings_yield": 0.0248, "shareholder_yield": 0.0169, "roe": 0.1389, "momentum_12_1": -0.36 } ], "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": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": -45504000, "shares_issued": null, "net_debt_issued": 698250000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1355630000, "cost_of_revenue": 675423000, "gross_profit": 680207000, "ebit": 195050000, "ebitda": 202324000, "pretax_income": 195050000, "tax_provision": 49976000, "net_income": 145074000, "net_income_to_common": 145074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 890190000, "total_current_assets": 1324580000, "total_assets": 1766881000, "short_term_debt": 3365000, "long_term_debt": null, "total_debt": 20250000, "total_liabilities": 542464000, "total_equity": 1224417000, "shares_outstanding": 237404000, "goodwill_and_intangibles": 83795000 }, "cash_flow": { "operating_cash_flow": 262898000, "capital_expenditure": 23390000, "free_cash_flow": 286288000, "dividends_paid": 27500000, "share_repurchases": -2261000, "shares_issued": 0, "net_debt_issued": null } } ], "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": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 149379000, "ebitda": 158513000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 149379000, "ebitda": 158513000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 149379000, "ebitda": 158513000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 149379000, "ebitda": 158513000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 149379000, "ebitda": 158513000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 149379000, "ebitda": 158513000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 138993000, "ebitda": 148127000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 2435856000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": -28891000, "shares_issued": null, "net_debt_issued": -1750000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "ebit": 35260000, "ebitda": 44195000, "pretax_income": 22606000, "tax_provision": -2133000, "net_income": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": -119438000, "capital_expenditure": 10528000, "free_cash_flow": -108910000, "dividends_paid": 14307000, "share_repurchases": -42245000, "shares_issued": null, "net_debt_issued": -199500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "ebit": 35260000, "ebitda": 44195000, "pretax_income": 22606000, "tax_provision": -2133000, "net_income": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": -119438000, "capital_expenditure": 10528000, "free_cash_flow": -108910000, "dividends_paid": 14307000, "share_repurchases": -42245000, "shares_issued": null, "net_debt_issued": -199500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "ebit": 35260000, "ebitda": 44195000, "pretax_income": 22606000, "tax_provision": -2133000, "net_income": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": -119438000, "capital_expenditure": 10528000, "free_cash_flow": -108910000, "dividends_paid": 14307000, "share_repurchases": -42245000, "shares_issued": null, "net_debt_issued": -199500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "ebit": 35260000, "ebitda": 44195000, "pretax_income": 22606000, "tax_provision": -2133000, "net_income": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": -119438000, "capital_expenditure": 10528000, "free_cash_flow": -108910000, "dividends_paid": 14307000, "share_repurchases": -42245000, "shares_issued": null, "net_debt_issued": -199500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "ebit": 35260000, "ebitda": 44195000, "pretax_income": 22606000, "tax_provision": -2133000, "net_income": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": -119438000, "capital_expenditure": 10528000, "free_cash_flow": -108910000, "dividends_paid": 14307000, "share_repurchases": -42245000, "shares_issued": null, "net_debt_issued": -199500000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }