{ "ticker": { "uuid": "a6ffd069-190d-4546-89fc-6c7ca1d09d1d", "symbol": "TDAY", "name": "USA TODAY Co., Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/" }, "latest_snapshot": { "ticker": { "uuid": "a6ffd069-190d-4546-89fc-6c7ca1d09d1d", "symbol": "TDAY", "name": "USA TODAY Co., Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.71, "value": 0.35, "quality": 0.72, "momentum": 0.95, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 8.4, "market_cap": 1235702596.8, "pe_ratio": 42.6501, "earnings_yield": 0.0599, "ebitda_to_ev": 0.1275, "shareholder_yield": 0.0025, "roe": 0.2041, "piotroski_f_score": 6, "momentum_12_1": 1.2629, "volatility_252d": 0.5291 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 42.6501, "ev_ebitda": 7.8432, "earnings_yield": 0.0599, "fcf_yield": 0.0706, "shareholder_yield": 0.0025 }, "quality": { "roe": 0.2041, "roic": 0.0766, "gross_margin": 0.3448, "fcf_margin": 0.0707, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0679, "eps_growth_1y": -0.4328, "fcf_growth_1y": 0.0659 }, "momentum": { "price_return_12m": 1.2764, "momentum_12_1": 1.2629, "relative_strength": 1.1081 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.72, "momentum_percentile": 0.95, "growth_composite": 96, "yield_composite": 68, "overall_composite": 29, "os_score": 0.71, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.15, "os": 0.72, "value": 0.36, "quality": 0.73, "momentum": 0.94, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 41.3808, "earnings_yield": 0.0609, "shareholder_yield": 0.0026, "roe": 0.2041, "momentum_12_1": 1.1373 }, { "week_end_date": "2026-06-14", "price": 7.74, "os": 0.89, "value": 0.66, "quality": 0.74, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 39.2991, "earnings_yield": 0.0626, "shareholder_yield": 0.0027, "roe": 0.2041, "momentum_12_1": 1.1735 }, { "week_end_date": "2026-06-21", "price": 7.88, "os": 0.89, "value": 0.65, "quality": 0.76, "momentum": 0.94, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 40.0099, "earnings_yield": 0.062, "shareholder_yield": 0.0026, "roe": 0.2041, "momentum_12_1": 1.2979 }, { "week_end_date": "2026-06-28", "price": 8.35, "os": 0.86, "value": 0.57, "quality": 0.75, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 42.3963, "earnings_yield": 0.0601, "shareholder_yield": 0.0025, "roe": 0.2041, "momentum_12_1": 1.1816 }, { "week_end_date": "2026-07-05", "price": 8.83, "os": 0.72, "value": 0.35, "quality": 0.74, "momentum": 0.95, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 44.8334, "earnings_yield": 0.0583, "shareholder_yield": 0.0024, "roe": 0.2041, "momentum_12_1": 1.1391 }, { "week_end_date": "2026-07-12", "price": 8.51, "os": 0.69, "value": 0.3, "quality": 0.82, "momentum": 0.9, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 43.2087, "earnings_yield": 0.0637, "shareholder_yield": 0.0024, "roe": 0.2041, "momentum_12_1": 0.9846 }, { "week_end_date": "2026-07-19", "price": 8.5, "os": 0.71, "value": 0.35, "quality": 0.71, "momentum": 0.95, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 43.1579, "earnings_yield": 0.0595, "shareholder_yield": 0.0025, "roe": 0.2041, "momentum_12_1": 1.226 }, { "week_end_date": "2026-07-26", "price": 8.4, "os": 0.71, "value": 0.35, "quality": 0.72, "momentum": 0.95, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 42.6501, "earnings_yield": 0.0599, "shareholder_yield": 0.0025, "roe": 0.2041, "momentum_12_1": 1.2629 } ], "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": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 97861000, "ebitda": 263620000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": -3064000, "shares_issued": null, "net_debt_issued": -135168000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 97861000, "ebitda": 263620000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": -3064000, "shares_issued": null, "net_debt_issued": -135168000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2302226000, "cost_of_revenue": 1410788000, "gross_profit": 891438000, "ebit": 112251000, "ebitda": 261709000, "pretax_income": null, "tax_provision": null, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 69315000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": null, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": -51486000, "free_cash_flow": 62903000, "dividends_paid": null, "share_repurchases": -3064000, "shares_issued": null, "net_debt_issued": -135168000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 97861000, "ebitda": 263620000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": -3064000, "shares_issued": null, "net_debt_issued": -135168000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 97861000, "ebitda": 263620000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": -3064000, "shares_issued": null, "net_debt_issued": -135168000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 97861000, "ebitda": 263620000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": null, "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": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 85931000, "ebitda": 251690000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": -3064000, "shares_issued": null, "net_debt_issued": -135168000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2509315000, "cost_of_revenue": 1545584000, "gross_profit": 963731000, "ebit": 27024000, "ebitda": 183311000, "pretax_income": -77673000, "tax_provision": -51286000, "net_income": -26354000, "net_income_to_common": -26354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106299000, "total_current_assets": 425895000, "total_assets": 2040147000, "short_term_debt": 114061000, "long_term_debt": 1005511000, "total_debt": 1287303000, "total_liabilities": 1887513000, "total_equity": 153139000, "shares_outstanding": 142516000, "goodwill_and_intangibles": 960402000 }, "cash_flow": { "operating_cash_flow": 100310000, "capital_expenditure": 49534000, "free_cash_flow": 149844000, "dividends_paid": null, "share_repurchases": -3141000, "shares_issued": null, "net_debt_issued": -55162000 } } ], "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": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 51915000, "ebitda": 83105000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "dividends_paid": null, "share_repurchases": -2744000, "shares_issued": null, "net_debt_issued": 10627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 51915000, "ebitda": 83105000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "dividends_paid": null, "share_repurchases": -2744000, "shares_issued": null, "net_debt_issued": 10627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548485000, "cost_of_revenue": 327351000, "gross_profit": 221134000, "ebit": 39164000, "ebitda": 83105000, "pretax_income": null, "tax_provision": null, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 70741000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": null, "total_equity": 141936000, "shares_outstanding": 146702111, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": -12908000, "free_cash_flow": 6375000, "dividends_paid": null, "share_repurchases": -2744000, "shares_issued": null, "net_debt_issued": 10627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 51915000, "ebitda": 83105000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "dividends_paid": null, "share_repurchases": -2744000, "shares_issued": null, "net_debt_issued": 10627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 51915000, "ebitda": 83105000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "dividends_paid": null, "share_repurchases": -2744000, "shares_issued": null, "net_debt_issued": 10627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 51915000, "ebitda": 83105000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "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": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 39164000, "ebitda": 70354000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 1132022000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "dividends_paid": null, "share_repurchases": -2744000, "shares_issued": null, "net_debt_issued": 10627000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584996000, "cost_of_revenue": 379682000, "gross_profit": 205314000, "ebit": 66491000, "ebitda": 103761000, "pretax_income": 43560000, "tax_provision": 73621000, "net_income": -30060000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 43363000, "capital_expenditure": 12585000, "free_cash_flow": 55948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19128000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584996000, "cost_of_revenue": 379682000, "gross_profit": 205314000, "ebit": 66491000, "ebitda": 103761000, "pretax_income": 43560000, "tax_provision": 73621000, "net_income": -30060000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 43363000, "capital_expenditure": 12585000, "free_cash_flow": 55948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19128000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584996000, "cost_of_revenue": 342412000, "gross_profit": 242584000, "ebit": 77242000, "ebitda": 103742000, "pretax_income": null, "tax_provision": null, "net_income": -30060000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 69315000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": null, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43363000, "capital_expenditure": -12585000, "free_cash_flow": 30778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19128000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584996000, "cost_of_revenue": 379682000, "gross_profit": 205314000, "ebit": 66491000, "ebitda": 103761000, "pretax_income": 43560000, "tax_provision": 73621000, "net_income": -30060000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 43363000, "capital_expenditure": 12585000, "free_cash_flow": 55948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19128000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584996000, "cost_of_revenue": 379682000, "gross_profit": 205314000, "ebit": 66491000, "ebitda": 103761000, "pretax_income": 43560000, "tax_provision": 73621000, "net_income": -30060000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 1134094000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 43363000, "capital_expenditure": 12585000, "free_cash_flow": 55948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19128000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }