{ "ticker": { "uuid": "e7ff079d-ddf0-40e1-8f91-49b45a29e91b", "symbol": "PSFE", "name": "Paysafe Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/" }, "latest_snapshot": { "ticker": { "uuid": "e7ff079d-ddf0-40e1-8f91-49b45a29e91b", "symbol": "PSFE", "name": "Paysafe Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.51, "value": 0.81, "quality": 0.28, "momentum": 0.06, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 7.95, "market_cap": 410827014.3, "pe_ratio": null, "earnings_yield": 0.0269, "ebitda_to_ev": 0.1301, "shareholder_yield": 0.2307, "roe": -0.3237, "piotroski_f_score": 4, "momentum_12_1": -0.4604, "volatility_252d": 0.6773 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 7.6869, "earnings_yield": 0.0269, "fcf_yield": 0.1194, "shareholder_yield": 0.2307 }, "quality": { "roe": -0.3237, "roic": 0.0187, "gross_margin": 0.484, "fcf_margin": 0.184, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0326, "eps_growth_1y": null, "fcf_growth_1y": -0.0614 }, "momentum": { "price_return_12m": -0.4218, "momentum_12_1": -0.4604, "relative_strength": -0.5901 }, "scores": { "value_percentile": 0.81, "quality_percentile": 0.28, "momentum_percentile": 0.06, "growth_composite": 71, "yield_composite": 8, "overall_composite": 49, "os_score": 0.51, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.9, "os": 0.57, "value": 0.85, "quality": 0.3, "momentum": 0.07, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0435, "shareholder_yield": 0.2658, "roe": -0.3237, "momentum_12_1": -0.2652 }, { "week_end_date": "2026-06-14", "price": 7.1, "os": 0.6, "value": 0.86, "quality": 0.28, "momentum": 0.12, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0433, "shareholder_yield": 0.2583, "roe": -0.3237, "momentum_12_1": -0.3623 }, { "week_end_date": "2026-06-21", "price": 6.78, "os": 0.56, "value": 0.86, "quality": 0.27, "momentum": 0.05, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0436, "shareholder_yield": 0.2705, "roe": -0.3237, "momentum_12_1": -0.3696 }, { "week_end_date": "2026-06-28", "price": 7.42, "os": 0.62, "value": 0.86, "quality": 0.31, "momentum": 0.13, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0431, "shareholder_yield": 0.2472, "roe": -0.3237, "momentum_12_1": -0.385 }, { "week_end_date": "2026-07-05", "price": 8.41, "os": 0.56, "value": 0.85, "quality": 0.3, "momentum": 0.06, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0422, "shareholder_yield": 0.2181, "roe": -0.3237, "momentum_12_1": -0.487 }, { "week_end_date": "2026-07-12", "price": 8.07, "os": 0.52, "value": 0.81, "quality": 0.33, "momentum": 0.02, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0268, "shareholder_yield": 0.2273, "roe": -0.3237, "momentum_12_1": -0.4576 }, { "week_end_date": "2026-07-19", "price": 8.15, "os": 0.51, "value": 0.81, "quality": 0.28, "momentum": 0.05, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0268, "shareholder_yield": 0.225, "roe": -0.3237, "momentum_12_1": -0.5069 }, { "week_end_date": "2026-07-26", "price": 7.95, "os": 0.51, "value": 0.81, "quality": 0.28, "momentum": 0.06, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0269, "shareholder_yield": 0.2307, "roe": -0.3237, "momentum_12_1": -0.4604 } ], "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": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 64353000, "ebitda": 338460000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 28222000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": -101411000, "shares_issued": 1111000, "net_debt_issued": 104749000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 64353000, "ebitda": 338460000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 28222000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": -101411000, "shares_issued": 1111000, "net_debt_issued": 104749000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 64353000, "ebitda": 338460000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 28222000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": -101411000, "shares_issued": 1111000, "net_debt_issued": 104749000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 741197000, "gross_profit": 960191000, "ebit": 122437000, "ebitda": 340719000, "pretax_income": null, "tax_provision": null, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250168000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 10190000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": null, "total_equity": 655037000, "shares_outstanding": 51676354, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": -127977000, "free_cash_flow": 108178000, "dividends_paid": null, "share_repurchases": -101411000, "shares_issued": 1111000, "net_debt_issued": 104749000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 64353000, "ebitda": 338460000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 28222000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": -101411000, "shares_issued": 1111000, "net_debt_issued": 104749000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 64353000, "ebitda": 338460000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 28222000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 122437000, "ebitda": 396544000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": -101411000, "shares_issued": 1111000, "net_debt_issued": 104749000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1704835000, "cost_of_revenue": 715762000, "gross_profit": 989073000, "ebit": 137592000, "ebitda": 412347000, "pretax_income": 14024000, "tax_provision": -8135999, "net_income": 22160000, "net_income_to_common": 22160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216683000, "total_current_assets": 1676639000, "total_assets": 4809334000, "short_term_debt": 17843000, "long_term_debt": 2353358000, "total_debt": 2406774000, "total_liabilities": 3930073000, "total_equity": 879261000, "shares_outstanding": 61897000, "goodwill_and_intangibles": 2958166000 }, "cash_flow": { "operating_cash_flow": 253804000, "capital_expenditure": 120496000, "free_cash_flow": 374300000, "dividends_paid": null, "share_repurchases": -50475000, "shares_issued": 786000, "net_debt_issued": -56644000 } } ], "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": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 5375000, "ebitda": 75728000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "dividends_paid": null, "share_repurchases": -4845000, "shares_issued": 348000, "net_debt_issued": -104282000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 5375000, "ebitda": 75728000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "dividends_paid": null, "share_repurchases": -4845000, "shares_issued": 348000, "net_debt_issued": -104282000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 5375000, "ebitda": 75728000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "dividends_paid": null, "share_repurchases": -4845000, "shares_issued": 348000, "net_debt_issued": -104282000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442723000, "cost_of_revenue": 192674000, "gross_profit": 250049000, "ebit": 10832000, "ebitda": 75728000, "pretax_income": null, "tax_provision": null, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257210000, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 10190000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": null, "total_equity": 616233000, "shares_outstanding": 51252865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": -28054000, "free_cash_flow": 35812000, "dividends_paid": null, "share_repurchases": -4845000, "shares_issued": 348000, "net_debt_issued": -104282000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 5375000, "ebitda": 75728000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "dividends_paid": null, "share_repurchases": -4845000, "shares_issued": 348000, "net_debt_issued": -104282000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 5375000, "ebitda": 75728000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "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": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 10832000, "ebitda": 81185000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2533310000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "dividends_paid": null, "share_repurchases": -4845000, "shares_issued": 348000, "net_debt_issued": -104282000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 438355000, "cost_of_revenue": 263276000, "gross_profit": 175079000, "ebit": 979000, "ebitda": 70464000, "pretax_income": -33072000, "tax_provision": -7844000, "net_income": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250168000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148596000, "total_equity": 655037000, "shares_outstanding": 55600000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 74911000, "capital_expenditure": 3118000, "free_cash_flow": 78029000, "dividends_paid": null, "share_repurchases": -41475000, "shares_issued": 173000, "net_debt_issued": 115616000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 438355000, "cost_of_revenue": 263276000, "gross_profit": 175079000, "ebit": 979000, "ebitda": 70464000, "pretax_income": -33072000, "tax_provision": -7844000, "net_income": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250168000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148596000, "total_equity": 655037000, "shares_outstanding": 55600000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 74911000, "capital_expenditure": 3118000, "free_cash_flow": 78029000, "dividends_paid": null, "share_repurchases": -41475000, "shares_issued": 173000, "net_debt_issued": 115616000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 438355000, "cost_of_revenue": 263276000, "gross_profit": 175079000, "ebit": 979000, "ebitda": 70464000, "pretax_income": -33072000, "tax_provision": -7844000, "net_income": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250168000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148596000, "total_equity": 655037000, "shares_outstanding": 55600000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 74911000, "capital_expenditure": 3118000, "free_cash_flow": 78029000, "dividends_paid": null, "share_repurchases": -41475000, "shares_issued": 173000, "net_debt_issued": 115616000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 438355000, "cost_of_revenue": 193791000, "gross_profit": 244564000, "ebit": 25103000, "ebitda": 71209000, "pretax_income": null, "tax_provision": null, "net_income": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250168000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 10190000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": null, "total_equity": 655037000, "shares_outstanding": 51676354, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74911000, "capital_expenditure": -31154000, "free_cash_flow": 43757000, "dividends_paid": null, "share_repurchases": -41475000, "shares_issued": 173000, "net_debt_issued": 115616000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 438355000, "cost_of_revenue": 263276000, "gross_profit": 175079000, "ebit": 979000, "ebitda": 70464000, "pretax_income": -33072000, "tax_provision": -7844000, "net_income": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250168000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2658058000, "total_liabilities": 4148596000, "total_equity": 655037000, "shares_outstanding": 55600000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 74911000, "capital_expenditure": 3118000, "free_cash_flow": 78029000, "dividends_paid": null, "share_repurchases": -41475000, "shares_issued": 173000, "net_debt_issued": 115616000 } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }