{ "ticker": { "uuid": "e19b284a-7576-4888-9963-a3cde3594442", "symbol": "WAY", "name": "Waystar Holding Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/e19b284a-7576-4888-9963-a3cde3594442/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19b284a-7576-4888-9963-a3cde3594442/" }, "latest_snapshot": { "ticker": { "uuid": "e19b284a-7576-4888-9963-a3cde3594442", "symbol": "WAY", "name": "Waystar Holding Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/e19b284a-7576-4888-9963-a3cde3594442/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19b284a-7576-4888-9963-a3cde3594442/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.17, "value": 0.25, "quality": 0.76, "momentum": 0.05, "coverage": 0.939, "confidence": 0.939, "delta": -0.11 }, "headline_factors": { "price": 24.23, "market_cap": 4646064119.68, "pe_ratio": 34.4699, "earnings_yield": 0.0451, "ebitda_to_ev": 0.0707, "shareholder_yield": -0.0042, "roe": 0.0338, "piotroski_f_score": 6, "momentum_12_1": -0.3515, "volatility_252d": 0.5448 }, "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": 34.4699, "ev_ebitda": 14.1418, "earnings_yield": 0.0451, "fcf_yield": 0.0556, "shareholder_yield": -0.0042 }, "quality": { "roe": 0.0338, "roic": 0.0349, "gross_margin": 0.6911, "fcf_margin": 0.2817, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1923, "eps_growth_1y": 0.5683, "fcf_growth_1y": 0.0275 }, "momentum": { "price_return_12m": -0.2995, "momentum_12_1": -0.3515, "relative_strength": -0.4688 }, "scores": { "value_percentile": 0.25, "quality_percentile": 0.76, "momentum_percentile": 0.05, "growth_composite": 10, "yield_composite": 89, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20, "os": 0.18, "value": 0.32, "quality": 0.7, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.4216, "earnings_yield": 0.0501, "shareholder_yield": -0.0046, "roe": 0.032, "momentum_12_1": -0.4806 }, { "week_end_date": "2026-06-14", "price": 18.75, "os": 0.21, "value": 0.35, "quality": 0.71, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.5203, "earnings_yield": 0.0525, "shareholder_yield": -0.0049, "roe": 0.032, "momentum_12_1": -0.5394 }, { "week_end_date": "2026-06-21", "price": 18.47, "os": 0.22, "value": 0.35, "quality": 0.73, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.0944, "earnings_yield": 0.0531, "shareholder_yield": -0.0049, "roe": 0.032, "momentum_12_1": -0.4808 }, { "week_end_date": "2026-06-28", "price": 19.9, "os": 0.2, "value": 0.34, "quality": 0.71, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.2695, "earnings_yield": 0.0503, "shareholder_yield": -0.0046, "roe": 0.032, "momentum_12_1": -0.4992 }, { "week_end_date": "2026-07-05", "price": 23.46, "os": 0.18, "value": 0.27, "quality": 0.76, "momentum": 0.05, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 35.6846, "earnings_yield": 0.0445, "shareholder_yield": -0.0039, "roe": 0.032, "momentum_12_1": -0.4916 }, { "week_end_date": "2026-07-12", "price": 22.43, "os": 0.2, "value": 0.29, "quality": 0.72, "momentum": 0.11, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 34.1178, "earnings_yield": 0.0461, "shareholder_yield": -0.0041, "roe": 0.032, "momentum_12_1": -0.4988 }, { "week_end_date": "2026-07-19", "price": 22.27, "os": 0.17, "value": 0.28, "quality": 0.72, "momentum": 0.05, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 33.8745, "earnings_yield": 0.0463, "shareholder_yield": -0.0041, "roe": 0.032, "momentum_12_1": -0.4967 }, { "week_end_date": "2026-07-26", "price": 22.51, "os": 0.17, "value": 0.27, "quality": 0.73, "momentum": 0.07, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 34.2395, "earnings_yield": 0.046, "shareholder_yield": -0.0041, "roe": 0.032, "momentum_12_1": -0.4446 }, { "week_end_date": "2026-08-02", "price": 21.11, "os": 0.28, "value": 0.33, "quality": 0.78, "momentum": 0.13, "confidence": 0.803, "coverage": 0.848, "pe_ratio": 32.0992, "earnings_yield": 0.0481, "shareholder_yield": -0.0043, "roe": 0.032, "momentum_12_1": -0.3408 }, { "week_end_date": "2026-08-09", "price": 24.23, "os": 0.17, "value": 0.25, "quality": 0.76, "momentum": 0.05, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 34.4699, "earnings_yield": 0.0451, "shareholder_yield": -0.0042, "roe": 0.0338, "momentum_12_1": -0.3515 } ], "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": 1099278000, "cost_of_revenue": 348162000, "gross_profit": 751116000, "ebit": 249305000, "ebitda": 389853000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5785100000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1490926000, "total_liabilities": 1906274000, "total_equity": 3878826000, "shares_outstanding": 184783285, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 348162000, "gross_profit": 751116000, "ebit": 249305000, "ebitda": 389853000, "pretax_income": null, "tax_provision": null, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5785100000, "short_term_debt": 14194000, "long_term_debt": 1458709000, "total_debt": 1490926000, "total_liabilities": null, "total_equity": 3878826000, "shares_outstanding": 191587193, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": -26481000, "free_cash_flow": 283192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1502920000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1502920000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1502920000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1502920000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1502920000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25779000, "net_debt_issued": 224668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1502920000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25779000, "net_debt_issued": 224668000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 319674000, "cost_of_revenue": 97686000, "gross_profit": 221988000, "ebit": 76042000, "ebitda": 117508000, "pretax_income": 56396000, "tax_provision": 15529000, "net_income": 40867000, "net_income_to_common": 40867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12645000, "total_current_assets": 438974000, "total_assets": 5868761000, "short_term_debt": 19276000, "long_term_debt": 1452547000, "total_debt": 1481720000, "total_liabilities": 1882519000, "total_equity": 3986242000, "shares_outstanding": 194513042, "goodwill_and_intangibles": 5238672000 }, "cash_flow": { "operating_cash_flow": 59411000, "capital_expenditure": 16113000, "free_cash_flow": 75524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6462000, "net_debt_issued": -3548000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 319674000, "cost_of_revenue": 97686000, "gross_profit": 221988000, "ebit": 76042000, "ebitda": 117508000, "pretax_income": null, "tax_provision": null, "net_income": 40867000, "net_income_to_common": 40867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12645000, "total_current_assets": 438974000, "total_assets": 5868761000, "short_term_debt": 14193000, "long_term_debt": 1452547000, "total_debt": 1481720000, "total_liabilities": null, "total_equity": 3986242000, "shares_outstanding": 191923976, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59411000, "capital_expenditure": -16113000, "free_cash_flow": 43298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6462000, "net_debt_issued": -3548000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 80465000, "ebitda": 121917000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 80465000, "ebitda": 121917000, "pretax_income": null, "tax_provision": null, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 14194000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": null, "total_equity": 3937438000, "shares_outstanding": 191685290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": -15327000, "free_cash_flow": 69586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 79532000, "ebitda": 120984000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 79532000, "ebitda": 120984000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 79532000, "ebitda": 120984000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 79532000, "ebitda": 120984000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 79532000, "ebitda": 120984000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 79532000, "ebitda": 120984000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1486229000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 80465000, "ebitda": 121917000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 30648000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2405000, "net_debt_issued": -3749000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 303538000, "cost_of_revenue": 92637000, "gross_profit": 210901000, "ebit": 59018000, "ebitda": 99460000, "pretax_income": 36146000, "tax_provision": 16158000, "net_income": 19988000, "net_income_to_common": 19988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5785100000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1490926000, "total_liabilities": 1906274000, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 66634000, "capital_expenditure": 9412000, "free_cash_flow": 76046000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 3340000, "net_debt_issued": 234091000 } } ] }, "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": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }