{ "ticker": { "uuid": "d0bc3f3a-a5e9-4663-8549-e59348c9a3f9", "symbol": "MMYT", "name": "MakeMyTrip Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/d0bc3f3a-a5e9-4663-8549-e59348c9a3f9/", "api_url": "https://sharemaestro.com/factors/api/tickers/d0bc3f3a-a5e9-4663-8549-e59348c9a3f9/" }, "latest_snapshot": { "ticker": { "uuid": "d0bc3f3a-a5e9-4663-8549-e59348c9a3f9", "symbol": "MMYT", "name": "MakeMyTrip Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/d0bc3f3a-a5e9-4663-8549-e59348c9a3f9/", "api_url": "https://sharemaestro.com/factors/api/tickers/d0bc3f3a-a5e9-4663-8549-e59348c9a3f9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.09, "quality": 0.86, "momentum": 0.04, "coverage": 0.909, "confidence": 0.871, "delta": -1 }, "headline_factors": { "price": 49.23, "market_cap": 4670311862.16, "pe_ratio": 90.1535, "earnings_yield": 0.0324, "ebitda_to_ev": 0.0373, "shareholder_yield": 0, "roe": -0.7644, "piotroski_f_score": 6, "momentum_12_1": -0.4805, "volatility_252d": 0.5427 }, "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": 90.1535, "ev_ebitda": 26.7759, "earnings_yield": 0.0324, "fcf_yield": 0.0628, "shareholder_yield": 0 }, "quality": { "roe": -0.7644, "roic": 0.1323, "gross_margin": 0.6948, "fcf_margin": 0.3401, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0671, "eps_growth_1y": -0.4553, "fcf_growth_1y": 0.9162 }, "momentum": { "price_return_12m": -0.5209, "momentum_12_1": -0.4805, "relative_strength": -0.7371 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.86, "momentum_percentile": 0.04, "growth_composite": 85, "yield_composite": 83, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 44.09, "os": 0.09, "value": 0.1, "quality": 0.84, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 80.7408, "earnings_yield": 0.0355, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5239 }, { "week_end_date": "2026-06-14", "price": 43.15, "os": 0.09, "value": 0.11, "quality": 0.83, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 79.0194, "earnings_yield": 0.0361, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5614 }, { "week_end_date": "2026-06-21", "price": 46.72, "os": 0.09, "value": 0.1, "quality": 0.85, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 85.557, "earnings_yield": 0.0338, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5336 }, { "week_end_date": "2026-06-28", "price": 53.38, "os": 0.09, "value": 0.08, "quality": 0.83, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 97.7533, "earnings_yield": 0.0303, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5318 }, { "week_end_date": "2026-07-05", "price": 58.27, "os": 0.09, "value": 0.07, "quality": 0.83, "momentum": 0.05, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 106.7082, "earnings_yield": 0.0282, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5392 }, { "week_end_date": "2026-07-12", "price": 58.62, "os": 0.1, "value": 0.07, "quality": 0.85, "momentum": 0.12, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 107.3491, "earnings_yield": 0.028, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5251 }, { "week_end_date": "2026-07-19", "price": 54.62, "os": 0.09, "value": 0.07, "quality": 0.86, "momentum": 0.05, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 100.0241, "earnings_yield": 0.0297, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.5138 }, { "week_end_date": "2026-07-26", "price": 49.23, "os": 0.1, "value": 0.09, "quality": 0.86, "momentum": 0.04, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 90.1535, "earnings_yield": 0.0324, "shareholder_yield": 0, "roe": -0.7644, "momentum_12_1": -0.4805 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 183122000, "ebitda": 210968000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 183122000, "ebitda": 210968000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 183122000, "ebitda": 210968000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 183122000, "ebitda": 210968000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 183122000, "ebitda": 210968000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 183122000, "ebitda": 210968000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043991000, "cost_of_revenue": 460531000, "gross_profit": 583460000, "ebit": 153932000, "ebitda": 181778000, "pretax_income": 78366000, "tax_provision": 26696000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 109673645, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 182537000, "capital_expenditure": 182537000, "free_cash_flow": 365074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 978336000, "cost_of_revenue": 274348000, "gross_profit": 703988000, "ebit": 132827000, "ebitda": 159949000, "pretax_income": 115890000, "tax_provision": 20616000, "net_income": 95101000, "net_income_to_common": 95101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508898000, "total_current_assets": 1065268000, "total_assets": 1828288000, "short_term_debt": 222678000, "long_term_debt": 3118000, "total_debt": 236573000, "total_liabilities": 620311000, "total_equity": 1202630000, "shares_outstanding": 114538000, "goodwill_and_intangibles": 597791000 }, "cash_flow": { "operating_cash_flow": 185286000, "capital_expenditure": 11762000, "free_cash_flow": 197048000, "dividends_paid": 0, "share_repurchases": -21722000, "shares_issued": 6887000, "net_debt_issued": -5218000 } } ], "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 46870000, "ebitda": 53602000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 46870000, "ebitda": 53602000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 46870000, "ebitda": 53602000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 46870000, "ebitda": 53602000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 46870000, "ebitda": 53602000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 46870000, "ebitda": 53602000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "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": 250116000, "cost_of_revenue": 104356000, "gross_profit": 145760000, "ebit": 40096000, "ebitda": 46828000, "pretax_income": 30279000, "tax_provision": 5960000, "net_income": 24248000, "net_income_to_common": 24248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424826000, "total_current_assets": 1046483000, "total_assets": 1754881000, "short_term_debt": 6699000, "long_term_debt": null, "total_debt": 1406421000, "total_liabilities": 1813342000, "total_equity": -67774000, "shares_outstanding": 104534513, "goodwill_and_intangibles": 552245000 }, "cash_flow": { "operating_cash_flow": 42768553, "capital_expenditure": 42768553, "free_cash_flow": 85537106, "dividends_paid": null, "share_repurchases": null, "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": 295688000, "cost_of_revenue": 87864000, "gross_profit": 207824000, "ebit": 47714000, "ebitda": 54689000, "pretax_income": 13155000, "tax_provision": 5871000, "net_income": 7247000, "net_income_to_common": 7247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433889000, "total_current_assets": 1146073000, "total_assets": 1859484000, "short_term_debt": 234839000, "long_term_debt": 1176282000, "total_debt": 1683131000, "total_liabilities": 2138846000, "total_equity": -283630000, "shares_outstanding": 99324836, "goodwill_and_intangibles": 561458000 }, "cash_flow": { "operating_cash_flow": 45581000, "capital_expenditure": 43780179, "free_cash_flow": 89361179, "dividends_paid": null, "share_repurchases": null, "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": 295688000, "cost_of_revenue": 87864000, "gross_profit": 207824000, "ebit": 47714000, "ebitda": 54689000, "pretax_income": 13155000, "tax_provision": 5871000, "net_income": 7247000, "net_income_to_common": 7247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433889000, "total_current_assets": 1146073000, "total_assets": 1859484000, "short_term_debt": 234839000, "long_term_debt": 1176282000, "total_debt": 1683131000, "total_liabilities": 2138846000, "total_equity": -283630000, "shares_outstanding": 99324836, "goodwill_and_intangibles": 561458000 }, "cash_flow": { "operating_cash_flow": 45581000, "capital_expenditure": 43780179, "free_cash_flow": 89361179, "dividends_paid": null, "share_repurchases": null, "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": 295688000, "cost_of_revenue": 87864000, "gross_profit": 207824000, "ebit": 47714000, "ebitda": 54689000, "pretax_income": 13155000, "tax_provision": 5871000, "net_income": 7247000, "net_income_to_common": 7247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433889000, "total_current_assets": 1146073000, "total_assets": 1859484000, "short_term_debt": 234839000, "long_term_debt": 1176282000, "total_debt": 1683131000, "total_liabilities": 2138846000, "total_equity": -283630000, "shares_outstanding": 99324836, "goodwill_and_intangibles": 561458000 }, "cash_flow": { "operating_cash_flow": 45581000, "capital_expenditure": 43780179, "free_cash_flow": 89361179, "dividends_paid": null, "share_repurchases": null, "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": 295688000, "cost_of_revenue": 87864000, "gross_profit": 207824000, "ebit": 47714000, "ebitda": 54689000, "pretax_income": 13155000, "tax_provision": 5871000, "net_income": 7247000, "net_income_to_common": 7247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433889000, "total_current_assets": 1146073000, "total_assets": 1859484000, "short_term_debt": 234839000, "long_term_debt": 1176282000, "total_debt": 1683131000, "total_liabilities": 2138846000, "total_equity": -283630000, "shares_outstanding": 99324836, "goodwill_and_intangibles": 561458000 }, "cash_flow": { "operating_cash_flow": 45581000, "capital_expenditure": 43780179, "free_cash_flow": 89361179, "dividends_paid": null, "share_repurchases": null, "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": 295688000, "cost_of_revenue": 87864000, "gross_profit": 207824000, "ebit": 47714000, "ebitda": 54689000, "pretax_income": 13155000, "tax_provision": 5871000, "net_income": 7247000, "net_income_to_common": 7247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433889000, "total_current_assets": 1146073000, "total_assets": 1859484000, "short_term_debt": 234839000, "long_term_debt": 1176282000, "total_debt": 1683131000, "total_liabilities": 2138846000, "total_equity": -283630000, "shares_outstanding": 99324836, "goodwill_and_intangibles": 561458000 }, "cash_flow": { "operating_cash_flow": 45581000, "capital_expenditure": 43780179, "free_cash_flow": 89361179, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": "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 } }