{ "ticker": { "uuid": "bc9100d0-d4c8-41ed-a1fc-9e08c2633bc8", "symbol": "LUXE", "name": "LuxExperience B.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/bc9100d0-d4c8-41ed-a1fc-9e08c2633bc8/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc9100d0-d4c8-41ed-a1fc-9e08c2633bc8/" }, "latest_snapshot": { "ticker": { "uuid": "bc9100d0-d4c8-41ed-a1fc-9e08c2633bc8", "symbol": "LUXE", "name": "LuxExperience B.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/bc9100d0-d4c8-41ed-a1fc-9e08c2633bc8/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc9100d0-d4c8-41ed-a1fc-9e08c2633bc8/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.78, "value": 0.94, "quality": 0.33, "momentum": 0.3, "coverage": 0.909, "confidence": 0.881, "delta": 5 }, "headline_factors": { "price": 8.13, "market_cap": 1115936873.04, "pe_ratio": 2.5097, "earnings_yield": 0.4845, "ebitda_to_ev": 0.5496, "shareholder_yield": 0, "roe": 0.3573, "piotroski_f_score": 4, "momentum_12_1": 0.0449, "volatility_252d": 0.5993 }, "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": 2.5097, "ev_ebitda": 1.8196, "earnings_yield": 0.4845, "fcf_yield": -0.134, "shareholder_yield": 0 }, "quality": { "roe": 0.3573, "roic": 0.4152, "gross_margin": 0.4656, "fcf_margin": -0.055, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 1.7286, "eps_growth_1y": null, "fcf_growth_1y": -5.9042 }, "momentum": { "price_return_12m": 0.074, "momentum_12_1": 0.0449, "relative_strength": -0.075 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.33, "momentum_percentile": 0.3, "growth_composite": 3, "yield_composite": 85, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.48, "os": 0.82, "value": 0.94, "quality": 0.63, "momentum": 0.16, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 2.309, "earnings_yield": 0.5321, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": -0.0989 }, { "week_end_date": "2026-06-14", "price": 7.07, "os": 0.83, "value": 0.94, "quality": 0.63, "momentum": 0.22, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 2.1825, "earnings_yield": 0.5673, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": -0.0833 }, { "week_end_date": "2026-06-21", "price": 7.91, "os": 0.73, "value": 0.94, "quality": 0.33, "momentum": 0.22, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 2.4418, "earnings_yield": 0.4996, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": -0.1108 }, { "week_end_date": "2026-06-28", "price": 7.5, "os": 0.84, "value": 0.94, "quality": 0.64, "momentum": 0.26, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 2.3152, "earnings_yield": 0.5305, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": -0.1101 }, { "week_end_date": "2026-07-05", "price": 8.03, "os": 0.85, "value": 0.94, "quality": 0.64, "momentum": 0.27, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 2.4788, "earnings_yield": 0.4912, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": -0.0435 }, { "week_end_date": "2026-07-12", "price": 7.91, "os": 0.83, "value": 0.94, "quality": 0.64, "momentum": 0.18, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 2.4418, "earnings_yield": 0.4996, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": -0.0959 }, { "week_end_date": "2026-07-19", "price": 8.13, "os": 0.78, "value": 0.94, "quality": 0.33, "momentum": 0.3, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 2.5097, "earnings_yield": 0.4845, "shareholder_yield": 0, "roe": 0.3573, "momentum_12_1": 0.0449 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 655000000, "gross_profit": 600000000, "ebit": 621000000, "ebitda": 646400000, "pretax_income": 554900000, "tax_provision": 2600000, "net_income": 552300000, "net_income_to_common": 552300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603600000, "total_current_assets": 1843200000, "total_assets": 2270500000, "short_term_debt": 42100000, "long_term_debt": null, "total_debt": 218800000, "total_liabilities": 923300000, "total_equity": 1347200000, "shares_outstanding": 99800000, "goodwill_and_intangibles": 156700000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 3900000, "free_cash_flow": -26700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 655000000, "gross_profit": 600000000, "ebit": 621000000, "ebitda": 646400000, "pretax_income": 554900000, "tax_provision": 2600000, "net_income": 552300000, "net_income_to_common": 552300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603600000, "total_current_assets": 1843200000, "total_assets": 2270500000, "short_term_debt": 42100000, "long_term_debt": null, "total_debt": 218800000, "total_liabilities": 923300000, "total_equity": 1347200000, "shares_outstanding": 99800000, "goodwill_and_intangibles": 156700000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 3900000, "free_cash_flow": -26700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 655000000, "gross_profit": 600000000, "ebit": 621000000, "ebitda": 646400000, "pretax_income": 554900000, "tax_provision": 2600000, "net_income": 552300000, "net_income_to_common": 552300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603600000, "total_current_assets": 1843200000, "total_assets": 2270500000, "short_term_debt": 42100000, "long_term_debt": null, "total_debt": 218800000, "total_liabilities": 923300000, "total_equity": 1347200000, "shares_outstanding": 99800000, "goodwill_and_intangibles": 156700000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 3900000, "free_cash_flow": -26700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 655000000, "gross_profit": 600000000, "ebit": 621000000, "ebitda": 646400000, "pretax_income": 554900000, "tax_provision": 2600000, "net_income": 552300000, "net_income_to_common": 552300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603600000, "total_current_assets": 1843200000, "total_assets": 2270500000, "short_term_debt": 42100000, "long_term_debt": null, "total_debt": 218800000, "total_liabilities": 923300000, "total_equity": 1347200000, "shares_outstanding": 99800000, "goodwill_and_intangibles": 156700000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 3900000, "free_cash_flow": -26700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 655000000, "gross_profit": 600000000, "ebit": 621000000, "ebitda": 646400000, "pretax_income": 554900000, "tax_provision": 2600000, "net_income": 552300000, "net_income_to_common": 552300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603600000, "total_current_assets": 1843200000, "total_assets": 2270500000, "short_term_debt": 42100000, "long_term_debt": null, "total_debt": 218800000, "total_liabilities": 923300000, "total_equity": 1347200000, "shares_outstanding": 99800000, "goodwill_and_intangibles": 156700000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 3900000, "free_cash_flow": -26700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 655000000, "gross_profit": 600000000, "ebit": 621000000, "ebitda": 646400000, "pretax_income": 554900000, "tax_provision": 2600000, "net_income": 552300000, "net_income_to_common": 552300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603600000, "total_current_assets": 1843200000, "total_assets": 2270500000, "short_term_debt": 42100000, "long_term_debt": null, "total_debt": 218800000, "total_liabilities": 923300000, "total_equity": 1347200000, "shares_outstanding": 99800000, "goodwill_and_intangibles": 156700000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 3900000, "free_cash_flow": -26700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 840852000, "cost_of_revenue": 456320000, "gross_profit": 384532000, "ebit": -9221000, "ebitda": -3983000, "pretax_income": -26725000, "tax_provision": -1814000, "net_income": -24911000, "net_income_to_common": -24911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15107000, "total_current_assets": 442867000, "total_assets": 696511000, "short_term_debt": 19229983, "long_term_debt": 40483000, "total_debt": 49765000, "total_liabilities": 260868000, "total_equity": 435643000, "shares_outstanding": 86800000, "goodwill_and_intangibles": 154951000 }, "cash_flow": { "operating_cash_flow": 10015000, "capital_expenditure": 11809000, "free_cash_flow": 21824000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7925000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 840852000, "cost_of_revenue": 456320000, "gross_profit": 384532000, "ebit": -9221000, "ebitda": -3983000, "pretax_income": -26725000, "tax_provision": -1814000, "net_income": -24911000, "net_income_to_common": -24911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15107000, "total_current_assets": 442867000, "total_assets": 696511000, "short_term_debt": 19229983, "long_term_debt": 40483000, "total_debt": 49765000, "total_liabilities": 260868000, "total_equity": 435643000, "shares_outstanding": 86800000, "goodwill_and_intangibles": 154951000 }, "cash_flow": { "operating_cash_flow": 10015000, "capital_expenditure": 11809000, "free_cash_flow": 21824000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7925000 } } ], "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": 618469000, "cost_of_revenue": 337139000, "gross_profit": 281330000, "ebit": -26357000, "ebitda": -7413000, "pretax_income": -29768000, "tax_provision": 1425000, "net_income": -35410000, "net_income_to_common": -35410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311420436, "total_current_assets": 1537646913, "total_assets": 2070516053, "short_term_debt": 66448630, "long_term_debt": 158693000, "total_debt": 192100128, "total_liabilities": 826128656, "total_equity": 1244388397, "shares_outstanding": 140300000, "goodwill_and_intangibles": 156090613 }, "cash_flow": { "operating_cash_flow": -92387330, "capital_expenditure": 1071837, "free_cash_flow": -91315493, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -10086000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 618469000, "cost_of_revenue": 337139000, "gross_profit": 281330000, "ebit": -26357000, "ebitda": -7413000, "pretax_income": -29768000, "tax_provision": 1425000, "net_income": -35410000, "net_income_to_common": -35410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311420436, "total_current_assets": 1537646913, "total_assets": 2070516053, "short_term_debt": 66448630, "long_term_debt": 158693000, "total_debt": 192100128, "total_liabilities": 826128656, "total_equity": 1244388397, "shares_outstanding": 140300000, "goodwill_and_intangibles": 156090613 }, "cash_flow": { "operating_cash_flow": -92387330, "capital_expenditure": 1071837, "free_cash_flow": -91315493, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -10086000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 618469000, "cost_of_revenue": 337139000, "gross_profit": 281330000, "ebit": -26357000, "ebitda": -7413000, "pretax_income": -29768000, "tax_provision": 1425000, "net_income": -35410000, "net_income_to_common": -35410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311420436, "total_current_assets": 1537646913, "total_assets": 2070516053, "short_term_debt": 66448630, "long_term_debt": 158693000, "total_debt": 192100128, "total_liabilities": 826128656, "total_equity": 1244388397, "shares_outstanding": 140300000, "goodwill_and_intangibles": 156090613 }, "cash_flow": { "operating_cash_flow": -92387330, "capital_expenditure": 1071837, "free_cash_flow": -91315493, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -10086000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 618469000, "cost_of_revenue": 337139000, "gross_profit": 281330000, "ebit": -26357000, "ebitda": -7413000, "pretax_income": -29768000, "tax_provision": 1425000, "net_income": -35410000, "net_income_to_common": -35410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311420436, "total_current_assets": 1537646913, "total_assets": 2070516053, "short_term_debt": 66448630, "long_term_debt": 158693000, "total_debt": 192100128, "total_liabilities": 826128656, "total_equity": 1244388397, "shares_outstanding": 140300000, "goodwill_and_intangibles": 156090613 }, "cash_flow": { "operating_cash_flow": -92387330, "capital_expenditure": 1071837, "free_cash_flow": -91315493, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -10086000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 618469000, "cost_of_revenue": 337139000, "gross_profit": 281330000, "ebit": -26357000, "ebitda": -7413000, "pretax_income": -29768000, "tax_provision": 1425000, "net_income": -35410000, "net_income_to_common": -35410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311420436, "total_current_assets": 1537646913, "total_assets": 2070516053, "short_term_debt": 66448630, "long_term_debt": 158693000, "total_debt": 192100128, "total_liabilities": 826128656, "total_equity": 1244388397, "shares_outstanding": 140300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -92387330, "capital_expenditure": 1071837, "free_cash_flow": -91315493, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -10086000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 618469000, "cost_of_revenue": 337139000, "gross_profit": 281330000, "ebit": -26357000, "ebitda": -7413000, "pretax_income": -29768000, "tax_provision": 1425000, "net_income": -35410000, "net_income_to_common": -35410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311420436, "total_current_assets": 1537646913, "total_assets": 2070516053, "short_term_debt": 33241630, "long_term_debt": 158693000, "total_debt": 192100128, "total_liabilities": 826128656, "total_equity": 1244388397, "shares_outstanding": 140300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -92387330, "capital_expenditure": 1071837, "free_cash_flow": -91315493, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -10086000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 646920000, "cost_of_revenue": 338345000, "gross_profit": 308575000, "ebit": -9002000, "ebitda": 3346000, "pretax_income": -12286000, "tax_provision": 358000, "net_income": -7436000, "net_income_to_common": -7436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44385100, "total_current_assets": 1696567624, "total_assets": 2224253942, "short_term_debt": 70656831, "long_term_debt": 149321000, "total_debt": 338834728, "total_liabilities": 953756903, "total_equity": 1270496039, "shares_outstanding": 140000000, "goodwill_and_intangibles": 156105532 }, "cash_flow": { "operating_cash_flow": 115023890, "capital_expenditure": 4121807, "free_cash_flow": 119145697, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1093000, "net_debt_issued": -31057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 646920000, "cost_of_revenue": 338345000, "gross_profit": 308575000, "ebit": -9002000, "ebitda": 3346000, "pretax_income": -12286000, "tax_provision": 358000, "net_income": -7436000, "net_income_to_common": -7436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44385100, "total_current_assets": 1696567624, "total_assets": 2224253942, "short_term_debt": 70656831, "long_term_debt": 149321000, "total_debt": 338834728, "total_liabilities": 953756903, "total_equity": 1270496039, "shares_outstanding": 140000000, "goodwill_and_intangibles": 156105532 }, "cash_flow": { "operating_cash_flow": 115023890, "capital_expenditure": 4121807, "free_cash_flow": 119145697, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1093000, "net_debt_issued": -31057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 646920000, "cost_of_revenue": 338345000, "gross_profit": 308575000, "ebit": -9002000, "ebitda": 3346000, "pretax_income": -12286000, "tax_provision": 358000, "net_income": -7436000, "net_income_to_common": -7436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44385100, "total_current_assets": 1696567624, "total_assets": 2224253942, "short_term_debt": 70656831, "long_term_debt": 149321000, "total_debt": 338834728, "total_liabilities": 953756903, "total_equity": 1270496039, "shares_outstanding": 140000000, "goodwill_and_intangibles": 156105532 }, "cash_flow": { "operating_cash_flow": 115023890, "capital_expenditure": 4121807, "free_cash_flow": 119145697, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1093000, "net_debt_issued": -31057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 646920000, "cost_of_revenue": 338345000, "gross_profit": 308575000, "ebit": -9002000, "ebitda": 3346000, "pretax_income": -12286000, "tax_provision": 358000, "net_income": -7436000, "net_income_to_common": -7436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44385100, "total_current_assets": 1696567624, "total_assets": 2224253942, "short_term_debt": 70656831, "long_term_debt": 149321000, "total_debt": 338834728, "total_liabilities": 953756903, "total_equity": 1270496039, "shares_outstanding": 140000000, "goodwill_and_intangibles": 156105532 }, "cash_flow": { "operating_cash_flow": 115023890, "capital_expenditure": 4121807, "free_cash_flow": 119145697, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1093000, "net_debt_issued": -31057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 646920000, "cost_of_revenue": 338345000, "gross_profit": 308575000, "ebit": -9002000, "ebitda": 3346000, "pretax_income": -12286000, "tax_provision": 358000, "net_income": -7436000, "net_income_to_common": -7436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44385100, "total_current_assets": 1696567624, "total_assets": 2224253942, "short_term_debt": 70656831, "long_term_debt": 149321000, "total_debt": 338834728, "total_liabilities": 953756903, "total_equity": 1270496039, "shares_outstanding": 140000000, "goodwill_and_intangibles": 156105532 }, "cash_flow": { "operating_cash_flow": 115023890, "capital_expenditure": 4121807, "free_cash_flow": 119145697, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1093000, "net_debt_issued": -31057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 646920000, "cost_of_revenue": 338345000, "gross_profit": 308575000, "ebit": -9002000, "ebitda": 3346000, "pretax_income": -12286000, "tax_provision": 358000, "net_income": -7436000, "net_income_to_common": -7436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44385100, "total_current_assets": 1696567624, "total_assets": 2224253942, "short_term_debt": 40319831, "long_term_debt": 149321000, "total_debt": 338834728, "total_liabilities": 953756903, "total_equity": 1270496039, "shares_outstanding": 140000000, "goodwill_and_intangibles": 156105532 }, "cash_flow": { "operating_cash_flow": 115023890, "capital_expenditure": 4121807, "free_cash_flow": 119145697, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1093000, "net_debt_issued": -31057000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-06-30" }, "schema": { "public_fields_only": true } }