{ "ticker": { "uuid": "99a8dfac-d8b2-469b-bd12-86bac4537f4b", "symbol": "EMBC", "name": "Embecta Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/99a8dfac-d8b2-469b-bd12-86bac4537f4b/", "api_url": "https://sharemaestro.com/factors/api/tickers/99a8dfac-d8b2-469b-bd12-86bac4537f4b/" }, "latest_snapshot": { "ticker": { "uuid": "99a8dfac-d8b2-469b-bd12-86bac4537f4b", "symbol": "EMBC", "name": "Embecta Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/99a8dfac-d8b2-469b-bd12-86bac4537f4b/", "api_url": "https://sharemaestro.com/factors/api/tickers/99a8dfac-d8b2-469b-bd12-86bac4537f4b/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.85, "value": 0.96, "quality": 0.89, "momentum": 0.01, "coverage": 0.939, "confidence": 0.91, "delta": 2 }, "headline_factors": { "price": 3.25, "market_cap": 192814950.25, "pe_ratio": 1.7231, "earnings_yield": 0.197, "ebitda_to_ev": 0.2359, "shareholder_yield": 0.1415, "roe": -0.1787, "piotroski_f_score": 6, "momentum_12_1": -0.6688, "volatility_252d": 0.7915 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 1.7231, "ev_ebitda": 4.2384, "earnings_yield": 0.197, "fcf_yield": 0.1628, "shareholder_yield": 0.1415 }, "quality": { "roe": -0.1787, "roic": 0.3246, "gross_margin": 0.6252, "fcf_margin": 0.2132, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0343, "eps_growth_1y": 1.1478, "fcf_growth_1y": 2.5682 }, "momentum": { "price_return_12m": -0.6539, "momentum_12_1": -0.6688, "relative_strength": -0.85 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.89, "momentum_percentile": 0.01, "growth_composite": 84, "yield_composite": 3, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.38, "os": 0.84, "value": 0.96, "quality": 0.87, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.792, "earnings_yield": 0.1959, "shareholder_yield": 0.1361, "roe": -0.1787, "momentum_12_1": -0.614 }, { "week_end_date": "2026-06-14", "price": 3.1, "os": 0.84, "value": 0.96, "quality": 0.88, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.6436, "earnings_yield": 0.1983, "shareholder_yield": 0.1484, "roe": -0.1787, "momentum_12_1": -0.659 }, { "week_end_date": "2026-06-21", "price": 3.11, "os": 0.86, "value": 0.96, "quality": 0.9, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.6489, "earnings_yield": 0.1982, "shareholder_yield": 0.1479, "roe": -0.1787, "momentum_12_1": -0.6472 }, { "week_end_date": "2026-06-28", "price": 3.49, "os": 0.85, "value": 0.96, "quality": 0.9, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.8503, "earnings_yield": 0.1949, "shareholder_yield": 0.1318, "roe": -0.1787, "momentum_12_1": -0.6349 }, { "week_end_date": "2026-07-05", "price": 3.35, "os": 0.85, "value": 0.96, "quality": 0.89, "momentum": 0.01, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 1.7761, "earnings_yield": 0.1961, "shareholder_yield": 0.1373, "roe": -0.1787, "momentum_12_1": -0.6589 }, { "week_end_date": "2026-07-12", "price": 3.24, "os": 0.87, "value": 0.96, "quality": 0.88, "momentum": 0.06, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 1.7178, "earnings_yield": 0.1971, "shareholder_yield": 0.142, "roe": -0.1787, "momentum_12_1": -0.6917 }, { "week_end_date": "2026-07-19", "price": 3.25, "os": 0.85, "value": 0.96, "quality": 0.89, "momentum": 0.01, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 1.7231, "earnings_yield": 0.197, "shareholder_yield": 0.1415, "roe": -0.1787, "momentum_12_1": -0.6688 } ], "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": 1080400000, "cost_of_revenue": 400900000, "gross_profit": 679500000, "ebit": 243600000, "ebitda": 294700000, "pretax_income": 136300000, "tax_provision": 40900000, "net_income": 95400000, "net_income_to_common": 95400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225500000, "total_current_assets": 631400000, "total_assets": 1090900000, "short_term_debt": 12900000, "long_term_debt": 1388700000, "total_debt": 1430300000, "total_liabilities": 1742100000, "total_equity": -651200000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22400000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 9300000, "free_cash_flow": 201000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1080400000, "cost_of_revenue": 400900000, "gross_profit": 679500000, "ebit": 243600000, "ebitda": 294700000, "pretax_income": 136300000, "tax_provision": 40900000, "net_income": 95400000, "net_income_to_common": 95400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225500000, "total_current_assets": 631400000, "total_assets": 1090900000, "short_term_debt": 12900000, "long_term_debt": 1388700000, "total_debt": 1430300000, "total_liabilities": 1742100000, "total_equity": -651200000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22400000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 9300000, "free_cash_flow": 201000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1080400000, "cost_of_revenue": 400900000, "gross_profit": 679500000, "ebit": 243600000, "ebitda": 294700000, "pretax_income": 136300000, "tax_provision": 40900000, "net_income": 95400000, "net_income_to_common": 95400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225500000, "total_current_assets": 631400000, "total_assets": 1090900000, "short_term_debt": 12900000, "long_term_debt": 1388700000, "total_debt": 1430300000, "total_liabilities": 1742100000, "total_equity": -651200000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22400000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 9300000, "free_cash_flow": 201000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1080400000, "cost_of_revenue": 400900000, "gross_profit": 679500000, "ebit": 243600000, "ebitda": 294700000, "pretax_income": 136300000, "tax_provision": 40900000, "net_income": 95400000, "net_income_to_common": 95400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225500000, "total_current_assets": 631400000, "total_assets": 1090900000, "short_term_debt": 12900000, "long_term_debt": 1388700000, "total_debt": 1430300000, "total_liabilities": 1742100000, "total_equity": -651200000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22400000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 9300000, "free_cash_flow": 201000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1080400000, "cost_of_revenue": 400900000, "gross_profit": 679500000, "ebit": 243600000, "ebitda": 294700000, "pretax_income": 136300000, "tax_provision": 40900000, "net_income": 95400000, "net_income_to_common": 95400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225500000, "total_current_assets": 631400000, "total_assets": 1090900000, "short_term_debt": 16300000, "long_term_debt": 1388700000, "total_debt": 1430300000, "total_liabilities": 1742100000, "total_equity": -650600000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22400000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 9300000, "free_cash_flow": 201000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1080400000, "cost_of_revenue": 400900000, "gross_profit": 679500000, "ebit": 243600000, "ebitda": 294700000, "pretax_income": 136300000, "tax_provision": 40900000, "net_income": 95400000, "net_income_to_common": 95400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225500000, "total_current_assets": 631400000, "total_assets": 1090900000, "short_term_debt": 12900000, "long_term_debt": 1388700000, "total_debt": 1430300000, "total_liabilities": 1742100000, "total_equity": -650600000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22400000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 9300000, "free_cash_flow": 201000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123100000, "cost_of_revenue": 394200000, "gross_profit": 728900000, "ebit": 156500000, "ebitda": 199000000, "pretax_income": 44200000, "tax_provision": -34100000, "net_income": 78300000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267500000, "total_current_assets": 761000000, "total_assets": 1285300000, "short_term_debt": 12900000, "long_term_debt": 1565300000, "total_debt": 1608400000, "total_liabilities": 2023600000, "total_equity": -738300000, "shares_outstanding": 58326000, "goodwill_and_intangibles": 23700000 }, "cash_flow": { "operating_cash_flow": 35700000, "capital_expenditure": 15800000, "free_cash_flow": 51500000, "dividends_paid": 34500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -35900000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123100000, "cost_of_revenue": 394200000, "gross_profit": 728900000, "ebit": 156500000, "ebitda": 199000000, "pretax_income": 44200000, "tax_provision": -34100000, "net_income": 78300000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267500000, "total_current_assets": 761000000, "total_assets": 1285300000, "short_term_debt": 12900000, "long_term_debt": 1565300000, "total_debt": 1608400000, "total_liabilities": 2023600000, "total_equity": -738300000, "shares_outstanding": 58326000, "goodwill_and_intangibles": 23700000 }, "cash_flow": { "operating_cash_flow": 35700000, "capital_expenditure": 15800000, "free_cash_flow": 51500000, "dividends_paid": 34500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -35900000 } } ], "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": 221800000, "cost_of_revenue": 96600000, "gross_profit": 125200000, "ebit": 32100000, "ebitda": 44900000, "pretax_income": 9500000, "tax_provision": 13600000, "net_income": -4100000, "net_income_to_common": -4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184900000, "total_current_assets": 608100000, "total_assets": 1029300000, "short_term_debt": 13000000, "long_term_debt": 1316900000, "total_debt": 1357700000, "total_liabilities": 1655400000, "total_equity": -626100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 21900000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 500000, "free_cash_flow": 31600000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221800000, "cost_of_revenue": 96600000, "gross_profit": 125200000, "ebit": 32100000, "ebitda": 44900000, "pretax_income": 9500000, "tax_provision": 13600000, "net_income": -4100000, "net_income_to_common": -4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184900000, "total_current_assets": 608100000, "total_assets": 1029300000, "short_term_debt": 13000000, "long_term_debt": 1316900000, "total_debt": 1357700000, "total_liabilities": 1655400000, "total_equity": -626100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 21900000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 500000, "free_cash_flow": 31600000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221800000, "cost_of_revenue": 96600000, "gross_profit": 125200000, "ebit": 32100000, "ebitda": 44900000, "pretax_income": 9500000, "tax_provision": 13600000, "net_income": -4100000, "net_income_to_common": -4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184900000, "total_current_assets": 608100000, "total_assets": 1029300000, "short_term_debt": 13000000, "long_term_debt": 1316900000, "total_debt": 1357700000, "total_liabilities": 1655400000, "total_equity": -626100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 21900000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 500000, "free_cash_flow": 31600000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221800000, "cost_of_revenue": 96600000, "gross_profit": 125200000, "ebit": 32100000, "ebitda": 44900000, "pretax_income": 9500000, "tax_provision": 13600000, "net_income": -4100000, "net_income_to_common": -4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184900000, "total_current_assets": 608100000, "total_assets": 1029300000, "short_term_debt": 13000000, "long_term_debt": 1316900000, "total_debt": 1357700000, "total_liabilities": 1655400000, "total_equity": -626100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 21900000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 500000, "free_cash_flow": 31600000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221800000, "cost_of_revenue": 96600000, "gross_profit": 125200000, "ebit": 32100000, "ebitda": 44900000, "pretax_income": 9500000, "tax_provision": 13600000, "net_income": -4100000, "net_income_to_common": -4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184900000, "total_current_assets": 608100000, "total_assets": 1029300000, "short_term_debt": 13000000, "long_term_debt": 1316900000, "total_debt": 1357700000, "total_liabilities": 1655400000, "total_equity": -626100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 21900000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 500000, "free_cash_flow": 31600000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 221800000, "cost_of_revenue": 96600000, "gross_profit": 125200000, "ebit": 42900000, "ebitda": 55700000, "pretax_income": 9500000, "tax_provision": 13600000, "net_income": -4100000, "net_income_to_common": -4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184900000, "total_current_assets": 608100000, "total_assets": 1029300000, "short_term_debt": 13000000, "long_term_debt": 1316900000, "total_debt": 1357700000, "total_liabilities": 1655400000, "total_equity": -626100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 28400000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 500000, "free_cash_flow": 31600000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261200000, "cost_of_revenue": 85600000, "gross_profit": 175600000, "ebit": 83000000, "ebitda": 95900000, "pretax_income": 58900000, "tax_provision": 14800000, "net_income": 44100000, "net_income_to_common": 44100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201300000, "total_current_assets": 620200000, "total_assets": 1063700000, "short_term_debt": 13000000, "long_term_debt": 1352900000, "total_debt": 1394100000, "total_liabilities": 1676800000, "total_equity": -613100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22100000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 600000, "free_cash_flow": 17800000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261200000, "cost_of_revenue": 85600000, "gross_profit": 175600000, "ebit": 83000000, "ebitda": 95900000, "pretax_income": 58900000, "tax_provision": 14800000, "net_income": 44100000, "net_income_to_common": 44100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201300000, "total_current_assets": 620200000, "total_assets": 1063700000, "short_term_debt": 13000000, "long_term_debt": 1352900000, "total_debt": 1394100000, "total_liabilities": 1676800000, "total_equity": -613100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22100000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 600000, "free_cash_flow": 17800000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261200000, "cost_of_revenue": 85600000, "gross_profit": 175600000, "ebit": 83000000, "ebitda": 95900000, "pretax_income": 58900000, "tax_provision": 14800000, "net_income": 44100000, "net_income_to_common": 44100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201300000, "total_current_assets": 620200000, "total_assets": 1063700000, "short_term_debt": 13000000, "long_term_debt": 1352900000, "total_debt": 1394100000, "total_liabilities": 1676800000, "total_equity": -613100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22100000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 600000, "free_cash_flow": 17800000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261200000, "cost_of_revenue": 85600000, "gross_profit": 175600000, "ebit": 83000000, "ebitda": 95900000, "pretax_income": 58900000, "tax_provision": 14800000, "net_income": 44100000, "net_income_to_common": 44100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201300000, "total_current_assets": 620200000, "total_assets": 1063700000, "short_term_debt": 13000000, "long_term_debt": 1352900000, "total_debt": 1394100000, "total_liabilities": 1676800000, "total_equity": -613100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22100000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 600000, "free_cash_flow": 17800000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261200000, "cost_of_revenue": 85600000, "gross_profit": 175600000, "ebit": 83000000, "ebitda": 95900000, "pretax_income": 58900000, "tax_provision": 14800000, "net_income": 44100000, "net_income_to_common": 44100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204400000, "total_current_assets": 620200000, "total_assets": 1063700000, "short_term_debt": 13000000, "long_term_debt": 1352900000, "total_debt": 1419800000, "total_liabilities": 1676800000, "total_equity": -613100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22100000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 600000, "free_cash_flow": 17800000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261200000, "cost_of_revenue": 85600000, "gross_profit": 175600000, "ebit": 83000000, "ebitda": 95900000, "pretax_income": 58900000, "tax_provision": 14800000, "net_income": 44100000, "net_income_to_common": 44100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204400000, "total_current_assets": 620200000, "total_assets": 1063700000, "short_term_debt": 13000000, "long_term_debt": 1352900000, "total_debt": 1419800000, "total_liabilities": 1676800000, "total_equity": -613100000, "shares_outstanding": 58915000, "goodwill_and_intangibles": 22100000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 600000, "free_cash_flow": 17800000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37900000 } } ] }, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "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 } }