{ "ticker": { "uuid": "e8097596-0137-4b5b-acff-f5525c87d215", "symbol": "FND", "name": "Floor & Decor Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Home Improvement Retail", "page_url": "https://sharemaestro.com/factors/ticker/e8097596-0137-4b5b-acff-f5525c87d215/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8097596-0137-4b5b-acff-f5525c87d215/" }, "latest_snapshot": { "ticker": { "uuid": "e8097596-0137-4b5b-acff-f5525c87d215", "symbol": "FND", "name": "Floor & Decor Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Home Improvement Retail", "page_url": "https://sharemaestro.com/factors/ticker/e8097596-0137-4b5b-acff-f5525c87d215/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8097596-0137-4b5b-acff-f5525c87d215/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.27, "quality": 0.24, "momentum": 0.11, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 53.75, "market_cap": 5810060562.5, "pe_ratio": 29.1263, "earnings_yield": 0.0354, "ebitda_to_ev": 0.067, "shareholder_yield": -0.0018, "roe": 0.0812, "piotroski_f_score": 5, "momentum_12_1": -0.2539, "volatility_252d": 0.5034 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 29.1263, "ev_ebitda": 14.9327, "earnings_yield": 0.0354, "fcf_yield": 0.0976, "shareholder_yield": -0.0018 }, "quality": { "roe": 0.0812, "roic": 0.05, "gross_margin": 0.4121, "fcf_margin": 0.1571, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0346, "eps_growth_1y": -0.0256, "fcf_growth_1y": -0.2092 }, "momentum": { "price_return_12m": -0.3273, "momentum_12_1": -0.2539, "relative_strength": -0.4956 }, "scores": { "value_percentile": 0.27, "quality_percentile": 0.24, "momentum_percentile": 0.11, "growth_composite": 92, "yield_composite": 88, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.41, "os": 0.08, "value": 0.32, "quality": 0.24, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.6908, "earnings_yield": 0.039, "shareholder_yield": -0.002, "roe": 0.0812, "momentum_12_1": -0.276 }, { "week_end_date": "2026-06-14", "price": 53.34, "os": 0.07, "value": 0.27, "quality": 0.26, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.9041, "earnings_yield": 0.0356, "shareholder_yield": -0.0018, "roe": 0.0812, "momentum_12_1": -0.4093 }, { "week_end_date": "2026-06-21", "price": 53.03, "os": 0.05, "value": 0.27, "quality": 0.23, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.7362, "earnings_yield": 0.0358, "shareholder_yield": -0.0018, "roe": 0.0812, "momentum_12_1": -0.3628 }, { "week_end_date": "2026-06-28", "price": 59.61, "os": 0.07, "value": 0.23, "quality": 0.25, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.3018, "earnings_yield": 0.0327, "shareholder_yield": -0.0016, "roe": 0.0812, "momentum_12_1": -0.3174 }, { "week_end_date": "2026-07-05", "price": 59.04, "os": 0.06, "value": 0.24, "quality": 0.26, "momentum": 0.09, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 31.9929, "earnings_yield": 0.0329, "shareholder_yield": -0.0016, "roe": 0.0812, "momentum_12_1": -0.4223 }, { "week_end_date": "2026-07-12", "price": 57.13, "os": 0.05, "value": 0.26, "quality": 0.25, "momentum": 0.03, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 30.9579, "earnings_yield": 0.0338, "shareholder_yield": -0.0017, "roe": 0.0812, "momentum_12_1": -0.3596 }, { "week_end_date": "2026-07-19", "price": 56.79, "os": 0.06, "value": 0.25, "quality": 0.24, "momentum": 0.1, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 30.7737, "earnings_yield": 0.0339, "shareholder_yield": -0.0017, "roe": 0.0812, "momentum_12_1": -0.3256 }, { "week_end_date": "2026-07-26", "price": 53.75, "os": 0.07, "value": 0.27, "quality": 0.24, "momentum": 0.11, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 29.1263, "earnings_yield": 0.0354, "shareholder_yield": -0.0018, "roe": 0.0812, "momentum_12_1": -0.2539 } ], "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": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9423000, "net_debt_issued": -2103000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4455770000, "cost_of_revenue": 2527519000, "gross_profit": 1928251000, "ebit": 256176000, "ebitda": 488649000, "pretax_income": 253403000, "tax_provision": 47531000, "net_income": 205872000, "net_income_to_common": 205872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187669000, "total_current_assets": 1492385000, "total_assets": 5050478000, "short_term_debt": 140749000, "long_term_debt": 194527000, "total_debt": 1686558000, "total_liabilities": 2880320000, "total_equity": 2170158000, "shares_outstanding": 108319000, "goodwill_and_intangibles": 408143000 }, "cash_flow": { "operating_cash_flow": 603155000, "capital_expenditure": 446826000, "free_cash_flow": 1049981000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15574000, "net_debt_issued": -2103000 } } ], "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": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 2006609000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5416000, "net_debt_issued": -526000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "ebit": 54288000, "ebitda": 110996000, "pretax_income": 51736000, "tax_provision": 12405000, "net_income": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 124068000, "capital_expenditure": 78925000, "free_cash_flow": 202993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 392000, "net_debt_issued": -526000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "ebit": 54288000, "ebitda": 110996000, "pretax_income": 51736000, "tax_provision": 12405000, "net_income": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 124068000, "capital_expenditure": 78925000, "free_cash_flow": 202993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 392000, "net_debt_issued": -526000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "ebit": 54288000, "ebitda": 110996000, "pretax_income": 51736000, "tax_provision": 12405000, "net_income": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 124068000, "capital_expenditure": 78925000, "free_cash_flow": 202993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 392000, "net_debt_issued": -526000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "ebit": 54288000, "ebitda": 110996000, "pretax_income": 51736000, "tax_provision": 12405000, "net_income": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 124068000, "capital_expenditure": 78925000, "free_cash_flow": 202993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 392000, "net_debt_issued": -526000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "ebit": 54288000, "ebitda": 110996000, "pretax_income": 51736000, "tax_provision": 12405000, "net_income": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 3631075000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 124068000, "capital_expenditure": 78925000, "free_cash_flow": 202993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 392000, "net_debt_issued": -526000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }