{ "ticker": { "uuid": "c2ed2611-298c-4b8a-88c3-dd611e4212e7", "symbol": "PRAA", "name": "PRA Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/c2ed2611-298c-4b8a-88c3-dd611e4212e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2ed2611-298c-4b8a-88c3-dd611e4212e7/" }, "latest_snapshot": { "ticker": { "uuid": "c2ed2611-298c-4b8a-88c3-dd611e4212e7", "symbol": "PRAA", "name": "PRA Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/c2ed2611-298c-4b8a-88c3-dd611e4212e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2ed2611-298c-4b8a-88c3-dd611e4212e7/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.75, "value": 0.89, "quality": 0.34, "momentum": 0.33, "coverage": 0.909, "confidence": 0.871, "delta": -1 }, "headline_factors": { "price": 16.98, "market_cap": 647632278.24, "pe_ratio": null, "earnings_yield": 0.1244, "ebitda_to_ev": 0.1379, "shareholder_yield": 0.0463, "roe": -0.28, "piotroski_f_score": 4, "momentum_12_1": 0.2019, "volatility_252d": 0.7456 }, "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": null, "ev_ebitda": 7.2524, "earnings_yield": 0.1244, "fcf_yield": -0.0043, "shareholder_yield": 0.0463 }, "quality": { "roe": -0.28, "roic": 0.0637, "gross_margin": 0.9883, "fcf_margin": -0.0021, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1267, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.0781, "momentum_12_1": 0.2019, "relative_strength": -0.1381 }, "scores": { "value_percentile": 0.89, "quality_percentile": 0.34, "momentum_percentile": 0.33, "growth_composite": 28, "yield_composite": 26, "overall_composite": 25, "os_score": 0.75, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.01, "os": 0.83, "value": 0.89, "quality": 0.63, "momentum": 0.35, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1323, "shareholder_yield": 0.0491, "roe": -0.28, "momentum_12_1": 0.3057 }, { "week_end_date": "2026-06-14", "price": 15.69, "os": 0.81, "value": 0.9, "quality": 0.63, "momentum": 0.22, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1351, "shareholder_yield": 0.0501, "roe": -0.28, "momentum_12_1": 0.0419 }, { "week_end_date": "2026-06-21", "price": 14.94, "os": 0.83, "value": 0.9, "quality": 0.64, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1422, "shareholder_yield": 0.0526, "roe": -0.28, "momentum_12_1": -0.0027 }, { "week_end_date": "2026-06-28", "price": 18.93, "os": 0.81, "value": 0.87, "quality": 0.64, "momentum": 0.27, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1111, "shareholder_yield": 0.0416, "roe": -0.28, "momentum_12_1": 0.0113 }, { "week_end_date": "2026-07-05", "price": 18.28, "os": 0.75, "value": 0.88, "quality": 0.34, "momentum": 0.34, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1152, "shareholder_yield": 0.043, "roe": -0.28, "momentum_12_1": 0.025 }, { "week_end_date": "2026-07-12", "price": 18.49, "os": 0.85, "value": 0.87, "quality": 0.35, "momentum": 0.68, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1138, "shareholder_yield": 0.0425, "roe": -0.28, "momentum_12_1": -0.0063 }, { "week_end_date": "2026-07-19", "price": 18.12, "os": 0.74, "value": 0.88, "quality": 0.34, "momentum": 0.31, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1162, "shareholder_yield": 0.0434, "roe": -0.28, "momentum_12_1": -0.0411 }, { "week_end_date": "2026-07-26", "price": 16.98, "os": 0.75, "value": 0.89, "quality": 0.34, "momentum": 0.33, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1244, "shareholder_yield": 0.0463, "roe": -0.28, "momentum_12_1": 0.2019 } ], "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": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": 253814000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123825000, "cost_of_revenue": 438173000, "gross_profit": 685652000, "ebit": 198336000, "ebitda": 209128000, "pretax_income": 109605000, "tax_provision": 21032000, "net_income": 70601000, "net_income_to_common": 70601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105938000, "total_current_assets": 4322001000, "total_assets": 4931155000, "short_term_debt": 10000000, "long_term_debt": 3326621000, "total_debt": 3363058000, "total_liabilities": 3737548000, "total_equity": 1135032000, "shares_outstanding": 39542000, "goodwill_and_intangibles": 396357000 }, "cash_flow": { "operating_cash_flow": -94594000, "capital_expenditure": 4045000, "free_cash_flow": -90549000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 465858000 } } ], "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": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 31595000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 73857000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "ebit": 238917000, "ebitda": 240645000, "pretax_income": 61862000, "tax_provision": 2647000, "net_income": 56528000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -9919000, "capital_expenditure": 1429000, "free_cash_flow": -8490000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 85870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "ebit": 238917000, "ebitda": 240645000, "pretax_income": 61862000, "tax_provision": 2647000, "net_income": 56528000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -9919000, "capital_expenditure": 1429000, "free_cash_flow": -8490000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 85870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "ebit": 238917000, "ebitda": 240645000, "pretax_income": 61862000, "tax_provision": 2647000, "net_income": 56528000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -9919000, "capital_expenditure": 1429000, "free_cash_flow": -8490000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 85870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "ebit": 238917000, "ebitda": 240645000, "pretax_income": 61862000, "tax_provision": 2647000, "net_income": 56528000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -9919000, "capital_expenditure": 1429000, "free_cash_flow": -8490000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 85870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "ebit": 238917000, "ebitda": 240645000, "pretax_income": 61862000, "tax_provision": 2647000, "net_income": 56528000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 32160000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -9919000, "capital_expenditure": 1429000, "free_cash_flow": -8490000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": 85870000 } } ] }, "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": "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 } }