{ "ticker": { "uuid": "d141a208-55a3-4450-8a77-88ca16ab32a5", "symbol": "ONON", "name": "On Holding Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/d141a208-55a3-4450-8a77-88ca16ab32a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/d141a208-55a3-4450-8a77-88ca16ab32a5/" }, "latest_snapshot": { "ticker": { "uuid": "d141a208-55a3-4450-8a77-88ca16ab32a5", "symbol": "ONON", "name": "On Holding Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/d141a208-55a3-4450-8a77-88ca16ab32a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/d141a208-55a3-4450-8a77-88ca16ab32a5/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.09, "value": 0.04, "quality": 0.88, "momentum": 0.12, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 35.82, "market_cap": 11939871179.34, "pe_ratio": 47.3468, "earnings_yield": 0.0251, "ebitda_to_ev": 0.0369, "shareholder_yield": -0.0004, "roe": 0.1428, "piotroski_f_score": 7, "momentum_12_1": -0.2697, "volatility_252d": 0.445 }, "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": 47.3468, "ev_ebitda": 27.1259, "earnings_yield": 0.0251, "fcf_yield": 0.0408, "shareholder_yield": -0.0004 }, "quality": { "roe": 0.1428, "roic": 0.2088, "gross_margin": 0.6388, "fcf_margin": 0.1502, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.2348, "eps_growth_1y": 0.2147, "fcf_growth_1y": -0.0313 }, "momentum": { "price_return_12m": -0.2943, "momentum_12_1": -0.2697, "relative_strength": -0.4626 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.88, "momentum_percentile": 0.12, "growth_composite": 16, "yield_composite": 98, "overall_composite": 91, "os_score": 0.09, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.08, "os": 0.09, "value": 0.04, "quality": 0.88, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 49.0123, "earnings_yield": 0.0242, "shareholder_yield": -0.0003, "roe": 0.1428, "momentum_12_1": -0.3769 }, { "week_end_date": "2026-06-14", "price": 38.58, "os": 0.1, "value": 0.04, "quality": 0.88, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 50.995, "earnings_yield": 0.0233, "shareholder_yield": -0.0003, "roe": 0.1428, "momentum_12_1": -0.287 }, { "week_end_date": "2026-06-21", "price": 38.88, "os": 0.09, "value": 0.04, "quality": 0.9, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 51.3915, "earnings_yield": 0.0231, "shareholder_yield": -0.0003, "roe": 0.1428, "momentum_12_1": -0.2442 }, { "week_end_date": "2026-06-28", "price": 37.07, "os": 0.12, "value": 0.04, "quality": 0.91, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 48.999, "earnings_yield": 0.0242, "shareholder_yield": -0.0003, "roe": 0.1428, "momentum_12_1": -0.2223 }, { "week_end_date": "2026-07-05", "price": 36.83, "os": 0.1, "value": 0.04, "quality": 0.91, "momentum": 0.1, "confidence": 0.991, "coverage": 1, "pe_ratio": 48.6818, "earnings_yield": 0.0244, "shareholder_yield": -0.0004, "roe": 0.1428, "momentum_12_1": -0.3173 }, { "week_end_date": "2026-07-12", "price": 38.54, "os": 0.08, "value": 0.04, "quality": 0.89, "momentum": 0.05, "confidence": 0.98, "coverage": 1, "pe_ratio": 50.9421, "earnings_yield": 0.0233, "shareholder_yield": -0.0003, "roe": 0.1428, "momentum_12_1": -0.2643 }, { "week_end_date": "2026-07-19", "price": 37.2, "os": 0.09, "value": 0.04, "quality": 0.88, "momentum": 0.1, "confidence": 0.969, "coverage": 1, "pe_ratio": 49.1709, "earnings_yield": 0.0242, "shareholder_yield": -0.0003, "roe": 0.1428, "momentum_12_1": -0.2681 }, { "week_end_date": "2026-07-26", "price": 35.82, "os": 0.09, "value": 0.04, "quality": 0.88, "momentum": 0.12, "confidence": 0.958, "coverage": 1, "pe_ratio": 47.3468, "earnings_yield": 0.0251, "shareholder_yield": -0.0004, "roe": 0.1428, "momentum_12_1": -0.2697 } ], "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": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 224244074, "ebitda": 345916540, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 224244074, "ebitda": 345916540, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 224244074, "ebitda": 345916540, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 224244074, "ebitda": 345916540, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 224244074, "ebitda": 345916540, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 224244074, "ebitda": 345916540, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2878499346, "cost_of_revenue": 1069934577, "gross_profit": 1808564767, "ebit": 360146683, "ebitda": 481819149, "pretax_income": 195974805, "tax_provision": 1432563, "net_income": 194542241, "net_income_to_common": 194542241, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 333858452, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 322804504, "capital_expenditure": 69622625, "free_cash_flow": 392427129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4300000, "net_debt_issued": -69900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2318300000, "cost_of_revenue": 912600000, "gross_profit": 1405700000, "ebit": 295400000, "ebitda": 400000000, "pretax_income": 279600000, "tax_provision": 37400000, "net_income": 242300000, "net_income_to_common": 242300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924300000, "total_current_assets": 1759700000, "total_assets": 2376700000, "short_term_debt": 59100000, "long_term_debt": 288500000, "total_debt": 347600000, "total_liabilities": 984900000, "total_equity": 1391800000, "shares_outstanding": 338888888, "goodwill_and_intangibles": 58300000 }, "cash_flow": { "operating_cash_flow": 510600000, "capital_expenditure": 65000000, "free_cash_flow": 575600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 200000, "net_debt_issued": -51300000 } } ], "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": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 126868112, "ebitda": 163262187, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 126868112, "ebitda": 163262187, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 126868112, "ebitda": 163262187, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 126868112, "ebitda": 163262187, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 126868112, "ebitda": 163262187, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 126868112, "ebitda": 163262187, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850455957, "cost_of_revenue": 304238120, "gross_profit": 546217835, "ebit": 120018667, "ebitda": 156412742, "pretax_income": 118689669, "tax_provision": 13085509, "net_income": 105604159, "net_income_to_common": 105604159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1017352323, "total_current_assets": 2047167313, "total_assets": 2954848179, "short_term_debt": 136590815, "long_term_debt": 457100000, "total_debt": 598108250, "total_liabilities": 1188340096, "total_equity": 1766508082, "shares_outstanding": 335605940, "goodwill_and_intangibles": 53938416 }, "cash_flow": { "operating_cash_flow": 23615256, "capital_expenditure": 17072504, "free_cash_flow": 40687760, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 738148067, "cost_of_revenue": 266459741, "gross_profit": 471688325, "ebit": 77208817, "ebitda": 111446660, "pretax_income": 69468088, "tax_provision": 893160, "net_income": 68574927, "net_income_to_common": 68574927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 334190346, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 106670380, "capital_expenditure": 26554155, "free_cash_flow": 133224535, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -18600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 738148067, "cost_of_revenue": 266459741, "gross_profit": 471688325, "ebit": 77208817, "ebitda": 111446660, "pretax_income": 69468088, "tax_provision": 893160, "net_income": 68574927, "net_income_to_common": 68574927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 334190346, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 106670380, "capital_expenditure": 26554155, "free_cash_flow": 133224535, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -18600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 738148067, "cost_of_revenue": 266459741, "gross_profit": 471688325, "ebit": 77208817, "ebitda": 111446660, "pretax_income": 69468088, "tax_provision": 893160, "net_income": 68574927, "net_income_to_common": 68574927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 334190346, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 106670380, "capital_expenditure": 26554155, "free_cash_flow": 133224535, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -18600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 738148067, "cost_of_revenue": 266459741, "gross_profit": 471688325, "ebit": 77208817, "ebitda": 111446660, "pretax_income": 69468088, "tax_provision": 893160, "net_income": 68574927, "net_income_to_common": 68574927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 334190346, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 106670380, "capital_expenditure": 26554155, "free_cash_flow": 133224535, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -18600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 738148067, "cost_of_revenue": 266459741, "gross_profit": 471688325, "ebit": 77208817, "ebitda": 111446660, "pretax_income": 69468088, "tax_provision": 893160, "net_income": 68574927, "net_income_to_common": 68574927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021058610, "total_current_assets": 1964629295, "total_assets": 2838621028, "short_term_debt": 138056655, "long_term_debt": 440300000, "total_debt": 581660018, "total_liabilities": 1204366614, "total_equity": 1634254414, "shares_outstanding": 334190346, "goodwill_and_intangibles": 56061571 }, "cash_flow": { "operating_cash_flow": 106670380, "capital_expenditure": 26554155, "free_cash_flow": 133224535, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -18600000 } } ] }, "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": "2025-12-31" }, "schema": { "public_fields_only": true } }