{ "ticker": { "uuid": "df2ad9c8-8f97-468f-ab4a-55a8d5103667", "symbol": "DOCN", "name": "DigitalOcean Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/df2ad9c8-8f97-468f-ab4a-55a8d5103667/", "api_url": "https://sharemaestro.com/factors/api/tickers/df2ad9c8-8f97-468f-ab4a-55a8d5103667/" }, "latest_snapshot": { "ticker": { "uuid": "df2ad9c8-8f97-468f-ab4a-55a8d5103667", "symbol": "DOCN", "name": "DigitalOcean Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/df2ad9c8-8f97-468f-ab4a-55a8d5103667/", "api_url": "https://sharemaestro.com/factors/api/tickers/df2ad9c8-8f97-468f-ab4a-55a8d5103667/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.5, "value": 0.01, "quality": 0.93, "momentum": 0.98, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 118.91, "market_cap": 13901541695.36, "pe_ratio": 58.6986, "earnings_yield": 0.0151, "ebitda_to_ev": 0.0297, "shareholder_yield": 0.0017, "roe": 0.2669, "piotroski_f_score": 7, "momentum_12_1": 4.8696, "volatility_252d": 0.9022 }, "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": 58.6986, "ev_ebitda": 33.72, "earnings_yield": 0.0151, "fcf_yield": 0.0408, "shareholder_yield": 0.0017 }, "quality": { "roe": 0.2669, "roic": 0.1524, "gross_margin": 0.5849, "fcf_margin": 0.6054, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1761, "eps_growth_1y": 1.1816, "fcf_growth_1y": 0.1867 }, "momentum": { "price_return_12m": 3.0281, "momentum_12_1": 4.8696, "relative_strength": 2.8792 }, "scores": { "value_percentile": 0.01, "quality_percentile": 0.93, "momentum_percentile": 0.98, "growth_composite": 8, "yield_composite": 31, "overall_composite": 50, "os_score": 0.5, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 169.87, "os": 0.5, "value": 0.01, "quality": 0.93, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 74.8571, "earnings_yield": 0.0119, "shareholder_yield": 0.0013, "roe": 0.2669, "momentum_12_1": 4.7265 }, { "week_end_date": "2026-06-14", "price": 170.44, "os": 0.51, "value": 0.01, "quality": 0.94, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 75.1083, "earnings_yield": 0.0118, "shareholder_yield": 0.0013, "roe": 0.2669, "momentum_12_1": 4.783 }, { "week_end_date": "2026-06-21", "price": 173.27, "os": 0.5, "value": 0.01, "quality": 0.93, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 76.3554, "earnings_yield": 0.0116, "shareholder_yield": 0.0013, "roe": 0.2669, "momentum_12_1": 4.7917 }, { "week_end_date": "2026-06-28", "price": 139.28, "os": 0.51, "value": 0.01, "quality": 0.94, "momentum": 0.99, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 61.377, "earnings_yield": 0.0145, "shareholder_yield": 0.0016, "roe": 0.2669, "momentum_12_1": 4.5184 }, { "week_end_date": "2026-07-05", "price": 130.13, "os": 0.5, "value": 0.01, "quality": 0.93, "momentum": 0.98, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 57.3448, "earnings_yield": 0.0155, "shareholder_yield": 0.0017, "roe": 0.2669, "momentum_12_1": 4.8175 }, { "week_end_date": "2026-07-12", "price": 130.49, "os": 0.5, "value": 0.01, "quality": 0.93, "momentum": 0.98, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 57.5034, "earnings_yield": 0.0154, "shareholder_yield": 0.0017, "roe": 0.2669, "momentum_12_1": 5.0375 }, { "week_end_date": "2026-07-19", "price": 118.91, "os": 0.5, "value": 0.01, "quality": 0.93, "momentum": 0.98, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 58.6986, "earnings_yield": 0.0151, "shareholder_yield": 0.0017, "roe": 0.2669, "momentum_12_1": 4.8696 } ], "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": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 268515000, "free_cash_flow": 578119000, "dividends_paid": null, "share_repurchases": -82124000, "shares_issued": null, "net_debt_issued": -157336000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 268515000, "free_cash_flow": 578119000, "dividends_paid": null, "share_repurchases": -82124000, "shares_issued": null, "net_debt_issued": -157336000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 268515000, "free_cash_flow": 578119000, "dividends_paid": null, "share_repurchases": -82124000, "shares_issued": null, "net_debt_issued": -157336000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 268515000, "free_cash_flow": 578119000, "dividends_paid": null, "share_repurchases": -82124000, "shares_issued": null, "net_debt_issued": -157336000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 268515000, "free_cash_flow": 578119000, "dividends_paid": null, "share_repurchases": -82124000, "shares_issued": null, "net_debt_issued": -157336000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 139851000, "free_cash_flow": 449455000, "dividends_paid": null, "share_repurchases": -82124000, "shares_issued": null, "net_debt_issued": -157336000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780615000, "cost_of_revenue": 314672000, "gross_profit": 465943000, "ebit": 106812000, "ebitda": 236864000, "pretax_income": 97699000, "tax_provision": 13207000, "net_income": 84492000, "net_income_to_common": 84492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428446000, "total_current_assets": 541718000, "total_assets": 1639015000, "short_term_debt": 79335000, "long_term_debt": 1485366000, "total_debt": 1695132000, "total_liabilities": 1841970000, "total_equity": -202955000, "shares_outstanding": 94503000, "goodwill_and_intangibles": 466392000 }, "cash_flow": { "operating_cash_flow": 282725000, "capital_expenditure": 186523000, "free_cash_flow": 469248000, "dividends_paid": null, "share_repurchases": -59788000, "shares_issued": null, "net_debt_issued": -5475000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780615000, "cost_of_revenue": 314672000, "gross_profit": 465943000, "ebit": 106812000, "ebitda": 236864000, "pretax_income": 97699000, "tax_provision": 13207000, "net_income": 84492000, "net_income_to_common": 84492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428446000, "total_current_assets": 541718000, "total_assets": 1639015000, "short_term_debt": 79335000, "long_term_debt": 1485366000, "total_debt": 1695132000, "total_liabilities": 1841970000, "total_equity": -202955000, "shares_outstanding": 94503000, "goodwill_and_intangibles": 466392000 }, "cash_flow": { "operating_cash_flow": 282725000, "capital_expenditure": 186523000, "free_cash_flow": 469248000, "dividends_paid": null, "share_repurchases": -59788000, "shares_issued": null, "net_debt_issued": -5475000 } } ], "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": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 35049000, "ebitda": 80524000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 899594000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 888778000, "net_debt_issued": -389880000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 35049000, "ebitda": 80524000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 899594000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 888778000, "net_debt_issued": -389880000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 35049000, "ebitda": 80524000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 899594000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 888778000, "net_debt_issued": -389880000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 35049000, "ebitda": 80524000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 899594000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 888778000, "net_debt_issued": -389880000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 35049000, "ebitda": 80524000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 899594000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 888778000, "net_debt_issued": -389880000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 36571000, "ebitda": 82046000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 899594000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 888778000, "net_debt_issued": -389880000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 730555000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4470000 } } ] }, "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": "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }