{ "ticker": { "uuid": "c44b3ac0-9c11-469a-a118-57b0c87cabbc", "symbol": "BRBR", "name": "Bellring Brands LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/c44b3ac0-9c11-469a-a118-57b0c87cabbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/c44b3ac0-9c11-469a-a118-57b0c87cabbc/" }, "latest_snapshot": { "ticker": { "uuid": "c44b3ac0-9c11-469a-a118-57b0c87cabbc", "symbol": "BRBR", "name": "Bellring Brands LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/c44b3ac0-9c11-469a-a118-57b0c87cabbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/c44b3ac0-9c11-469a-a118-57b0c87cabbc/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.57, "value": 0.89, "quality": 0.28, "momentum": 0.01, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 12.95, "market_cap": 1505798157.5, "pe_ratio": 9.5183, "earnings_yield": 0.1097, "ebitda_to_ev": 0.1169, "shareholder_yield": 0.2771, "roe": -0.3178, "piotroski_f_score": 5, "momentum_12_1": -0.789, "volatility_252d": 0.7556 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 9.5183, "ev_ebitda": 8.5536, "earnings_yield": 0.1097, "fcf_yield": 0.0767, "shareholder_yield": 0.2771 }, "quality": { "roe": -0.3178, "roic": 0.3297, "gross_margin": 0.2887, "fcf_margin": 0.0874, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0637, "eps_growth_1y": -0.437, "fcf_growth_1y": 0.2471 }, "momentum": { "price_return_12m": -0.7634, "momentum_12_1": -0.789, "relative_strength": -0.9317 }, "scores": { "value_percentile": 0.89, "quality_percentile": 0.28, "momentum_percentile": 0.01, "growth_composite": 35, "yield_composite": 8, "overall_composite": 43, "os_score": 0.57, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.77, "os": 0.59, "value": 0.92, "quality": 0.27, "momentum": 0, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.446, "earnings_yield": 0.1342, "shareholder_yield": 0.4091, "roe": -0.3178, "momentum_12_1": -0.8309 }, { "week_end_date": "2026-06-14", "price": 8.81, "os": 0.63, "value": 0.92, "quality": 0.31, "momentum": 0.05, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.4754, "earnings_yield": 0.1339, "shareholder_yield": 0.4073, "roe": -0.3178, "momentum_12_1": -0.8348 }, { "week_end_date": "2026-06-21", "price": 9.46, "os": 0.59, "value": 0.91, "quality": 0.28, "momentum": 0, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.9532, "earnings_yield": 0.1295, "shareholder_yield": 0.3793, "roe": -0.3178, "momentum_12_1": -0.8484 }, { "week_end_date": "2026-06-28", "price": 11.55, "os": 0.63, "value": 0.9, "quality": 0.3, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 8.4893, "earnings_yield": 0.1168, "shareholder_yield": 0.3106, "roe": -0.3178, "momentum_12_1": -0.8572 }, { "week_end_date": "2026-07-05", "price": 13.86, "os": 0.56, "value": 0.87, "quality": 0.31, "momentum": 0, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 10.1872, "earnings_yield": 0.1055, "shareholder_yield": 0.2589, "roe": -0.3178, "momentum_12_1": -0.8477 }, { "week_end_date": "2026-07-12", "price": 12.48, "os": 0.56, "value": 0.88, "quality": 0.29, "momentum": 0, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 9.1729, "earnings_yield": 0.112, "shareholder_yield": 0.2875, "roe": -0.3178, "momentum_12_1": -0.8479 }, { "week_end_date": "2026-07-19", "price": 12.12, "os": 0.57, "value": 0.89, "quality": 0.28, "momentum": 0, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 8.9083, "earnings_yield": 0.1138, "shareholder_yield": 0.296, "roe": -0.3178, "momentum_12_1": -0.8375 }, { "week_end_date": "2026-07-26", "price": 12.95, "os": 0.57, "value": 0.89, "quality": 0.28, "momentum": 0.01, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 9.5183, "earnings_yield": 0.1097, "shareholder_yield": 0.2771, "roe": -0.3178, "momentum_12_1": -0.789 } ], "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": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1113800000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": -474900000, "shares_issued": null, "net_debt_issued": 250000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1996200000, "cost_of_revenue": 1288900000, "gross_profit": 707300000, "ebit": 387700000, "ebitda": 424200000, "pretax_income": 329400000, "tax_provision": 82900000, "net_income": 246500000, "net_income_to_common": 246500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71100000, "total_current_assets": 592700000, "total_assets": 837000000, "short_term_debt": 2200000, "long_term_debt": 833100000, "total_debt": 839600000, "total_liabilities": 1042900000, "total_equity": -205900000, "shares_outstanding": 132300000, "goodwill_and_intangibles": 207700000 }, "cash_flow": { "operating_cash_flow": 199600000, "capital_expenditure": 1800000, "free_cash_flow": 201400000, "dividends_paid": null, "share_repurchases": -146600000, "shares_issued": null, "net_debt_issued": -25000000 } } ], "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 66000000, "ebitda": 70900000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 66000000, "ebitda": 70900000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 66000000, "ebitda": 70900000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 66000000, "ebitda": 70900000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 66000000, "ebitda": 70900000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 66000000, "ebitda": 70900000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "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": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 42400000, "ebitda": 47300000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": -30300000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "ebit": 78500000, "ebitda": 83400000, "pretax_income": 58500000, "tax_provision": 14800000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64099999, "total_current_assets": 786300000, "total_assets": 1060300000, "short_term_debt": null, "long_term_debt": 1184600000, "total_debt": 1184600000, "total_liabilities": 1571000000, "total_equity": -510700000, "shares_outstanding": 119900000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": -3100000, "capital_expenditure": 4200000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": -96900000, "shares_issued": null, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "ebit": 78500000, "ebitda": 83400000, "pretax_income": 58500000, "tax_provision": 14800000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64099999, "total_current_assets": 786300000, "total_assets": 1060300000, "short_term_debt": null, "long_term_debt": 1184600000, "total_debt": 1184600000, "total_liabilities": 1571000000, "total_equity": -510700000, "shares_outstanding": 119900000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": -3100000, "capital_expenditure": 4200000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": -96900000, "shares_issued": null, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "ebit": 78500000, "ebitda": 83400000, "pretax_income": 58500000, "tax_provision": 14800000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64099999, "total_current_assets": 786300000, "total_assets": 1060300000, "short_term_debt": null, "long_term_debt": 1184600000, "total_debt": 1184600000, "total_liabilities": 1571000000, "total_equity": -510700000, "shares_outstanding": 119900000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": -3100000, "capital_expenditure": 4200000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": -96900000, "shares_issued": null, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "ebit": 78500000, "ebitda": 83400000, "pretax_income": 58500000, "tax_provision": 14800000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64099999, "total_current_assets": 786300000, "total_assets": 1060300000, "short_term_debt": null, "long_term_debt": 1184600000, "total_debt": 1184600000, "total_liabilities": 1571000000, "total_equity": -510700000, "shares_outstanding": 119900000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": -3100000, "capital_expenditure": 4200000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": -96900000, "shares_issued": null, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "ebit": 78500000, "ebitda": 83400000, "pretax_income": 58500000, "tax_provision": 14800000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64099999, "total_current_assets": 786300000, "total_assets": 1060300000, "short_term_debt": null, "long_term_debt": 1184600000, "total_debt": 1184600000, "total_liabilities": 1571000000, "total_equity": -510700000, "shares_outstanding": 119900000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": -3100000, "capital_expenditure": 4200000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": -96900000, "shares_issued": null, "net_debt_issued": 100000000 } } ] }, "strategy_matches": [ { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-09-30" }, "schema": { "public_fields_only": true } }