{ "ticker": { "uuid": "e91e7cba-6110-45b1-91f5-c910aa03b42c", "symbol": "ESPR", "name": "Esperion Therapeutics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/e91e7cba-6110-45b1-91f5-c910aa03b42c/", "api_url": "https://sharemaestro.com/factors/api/tickers/e91e7cba-6110-45b1-91f5-c910aa03b42c/" }, "latest_snapshot": { "ticker": { "uuid": "e91e7cba-6110-45b1-91f5-c910aa03b42c", "symbol": "ESPR", "name": "Esperion Therapeutics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/e91e7cba-6110-45b1-91f5-c910aa03b42c/", "api_url": "https://sharemaestro.com/factors/api/tickers/e91e7cba-6110-45b1-91f5-c910aa03b42c/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.63, "value": 0.55, "quality": 0.53, "momentum": 0.56, "coverage": 0.727, "confidence": 0.688, "delta": -2 }, "headline_factors": { "price": 3.18, "market_cap": 819464843.46, "pe_ratio": null, "earnings_yield": 0.0827, "ebitda_to_ev": 0.0868, "shareholder_yield": -0.1074, "roe": 0.0241, "piotroski_f_score": 4, "momentum_12_1": 1.6471, "volatility_252d": 1.0344 }, "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": null, "ev_ebitda": 11.5219, "earnings_yield": 0.0827, "fcf_yield": -0.0201, "shareholder_yield": -0.1074 }, "quality": { "roe": 0.0241, "roic": null, "gross_margin": 0.6838, "fcf_margin": -0.0439, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 1.6723, "momentum_12_1": 1.6471, "relative_strength": 1.4962 }, "scores": { "value_percentile": 0.55, "quality_percentile": 0.53, "momentum_percentile": 0.56, "growth_composite": 45, "yield_composite": 44, "overall_composite": 37, "os_score": 0.63, "factor_coverage": 0.727, "signal_confidence": 0.688 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.13, "os": 0.3, "value": 0.19, "quality": 0.26, "momentum": 0.95, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0333, "shareholder_yield": -0.1092, "roe": 0.0241, "momentum_12_1": 1.5738 }, { "week_end_date": "2026-06-14", "price": 3.15, "os": 0.3, "value": 0.19, "quality": 0.28, "momentum": 0.94, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0332, "shareholder_yield": -0.1084, "roe": 0.0241, "momentum_12_1": 1.6667 }, { "week_end_date": "2026-06-21", "price": 3.15, "os": 0.33, "value": 0.19, "quality": 0.29, "momentum": 0.96, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0332, "shareholder_yield": -0.1084, "roe": 0.0241, "momentum_12_1": 1.9252 }, { "week_end_date": "2026-06-28", "price": 3.17, "os": 0.28, "value": 0.19, "quality": 0.29, "momentum": 0.9, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.033, "shareholder_yield": -0.1077, "roe": 0.0241, "momentum_12_1": 2.1502 }, { "week_end_date": "2026-07-05", "price": 3.16, "os": 0.32, "value": 0.2, "quality": 0.28, "momentum": 0.96, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0331, "shareholder_yield": -0.1081, "roe": 0.0241, "momentum_12_1": 1.6752 }, { "week_end_date": "2026-07-12", "price": 3.18, "os": 0.3, "value": 0.19, "quality": 0.28, "momentum": 0.96, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.033, "shareholder_yield": -0.1074, "roe": 0.0241, "momentum_12_1": 1.6471 }, { "week_end_date": "2026-07-19", "price": 3.18, "os": 0.62, "value": 0.55, "quality": 0.53, "momentum": 0.54, "confidence": 0.704, "coverage": 0.727, "pe_ratio": null, "earnings_yield": 0.0827, "shareholder_yield": -0.1074, "roe": 0.0241, "momentum_12_1": 1.6471 }, { "week_end_date": "2026-07-26", "price": 3.18, "os": 0.61, "value": 0.54, "quality": 0.53, "momentum": 0.55, "confidence": 0.696, "coverage": 0.727, "pe_ratio": null, "earnings_yield": 0.0827, "shareholder_yield": -0.1074, "roe": 0.0241, "momentum_12_1": 1.6471 }, { "week_end_date": "2026-08-02", "price": 3.18, "os": 0.63, "value": 0.55, "quality": 0.53, "momentum": 0.56, "confidence": 0.688, "coverage": 0.727, "pe_ratio": null, "earnings_yield": 0.0827, "shareholder_yield": -0.1074, "roe": 0.0241, "momentum_12_1": 1.6471 } ], "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": 403135000, "cost_of_revenue": 129224000, "gross_profit": 273911000, "ebit": 60273000, "ebitda": 63868000, "pretax_income": null, "tax_provision": null, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": null, "long_term_debt": 249479000, "total_debt": 252234000, "total_liabilities": null, "total_equity": -301965000, "shares_outstanding": 245216143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": null, "free_cash_flow": -13093000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129224000, "gross_profit": 273911000, "ebit": 60273000, "ebitda": 63868000, "pretax_income": null, "tax_provision": null, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": null, "long_term_debt": 249479000, "total_debt": 252234000, "total_liabilities": null, "total_equity": -301965000, "shares_outstanding": 245216143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": null, "free_cash_flow": -13093000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129224000, "gross_profit": 273911000, "ebit": 60273000, "ebitda": 63868000, "pretax_income": null, "tax_provision": null, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": null, "long_term_debt": 249479000, "total_debt": 252234000, "total_liabilities": null, "total_equity": -301965000, "shares_outstanding": 245216143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": null, "free_cash_flow": -13093000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129223999, "gross_profit": 273911000, "ebit": 63763000, "ebitda": 63868000, "pretax_income": -20841000, "tax_provision": 1841000, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": 91800000, "long_term_debt": 249479000, "total_debt": 548000000, "total_liabilities": 767851000, "total_equity": -301965000, "shares_outstanding": 207865080, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": 189000, "free_cash_flow": -12904000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129223999, "gross_profit": 273911000, "ebit": 63763000, "ebitda": 63868000, "pretax_income": -20841000, "tax_provision": 1841000, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": 91800000, "long_term_debt": 249479000, "total_debt": 548000000, "total_liabilities": 767851000, "total_equity": -301965000, "shares_outstanding": 207865080, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": 189000, "free_cash_flow": -12904000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129223999, "gross_profit": 273911000, "ebit": 63763000, "ebitda": 63868000, "pretax_income": -20841000, "tax_provision": 1841000, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": 91800000, "long_term_debt": 249479000, "total_debt": 548000000, "total_liabilities": 767851000, "total_equity": -301965000, "shares_outstanding": 207865080, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": 189000, "free_cash_flow": -12904000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129223999, "gross_profit": 273911000, "ebit": 63763000, "ebitda": 63868000, "pretax_income": -20841000, "tax_provision": 1841000, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": 91800000, "long_term_debt": 249479000, "total_debt": 548000000, "total_liabilities": 767851000, "total_equity": -301965000, "shares_outstanding": 207865080, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": 189000, "free_cash_flow": -12904000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403135000, "cost_of_revenue": 129223999, "gross_profit": 273911000, "ebit": 60168000, "ebitda": 60273000, "pretax_income": -20841000, "tax_provision": 1841000, "net_income": -22682000, "net_income_to_common": -22682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 167852000, "total_assets": 465886000, "short_term_debt": 89698000, "long_term_debt": 249479000, "total_debt": 548000000, "total_liabilities": 767851000, "total_equity": -301965000, "shares_outstanding": 207865080, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -13093000, "capital_expenditure": 189000, "free_cash_flow": -12904000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88004000, "net_debt_issued": -54912000 } } ], "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -6581000, "ebitda": -5371000, "pretax_income": null, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": null, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": null, "total_equity": -307931000, "shares_outstanding": 257404876, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": -189000, "free_cash_flow": -27911000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -6581000, "ebitda": -5371000, "pretax_income": null, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": null, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": null, "total_equity": -307931000, "shares_outstanding": 257404876, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": -189000, "free_cash_flow": -27911000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -6581000, "ebitda": -5371000, "pretax_income": null, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": null, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": null, "total_equity": -307931000, "shares_outstanding": 257404876, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": -189000, "free_cash_flow": -27911000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -44994000, "ebitda": -44967000, "pretax_income": -25196000, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": 82445000, "long_term_debt": 250068000, "total_debt": 543807000, "total_liabilities": 770460000, "total_equity": -307931000, "shares_outstanding": 251353086, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": 189000, "free_cash_flow": -27533000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -44994000, "ebitda": -44967000, "pretax_income": -25196000, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": 84144000, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": 770460000, "total_equity": -307931000, "shares_outstanding": 251353086, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": 189000, "free_cash_flow": -27533000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -44994000, "ebitda": -44967000, "pretax_income": -25196000, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": 84144000, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": 770460000, "total_equity": -307931000, "shares_outstanding": 251353086, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": 189000, "free_cash_flow": -27533000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -44994000, "ebitda": -44967000, "pretax_income": -25196000, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": 84144000, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": 770460000, "total_equity": -307931000, "shares_outstanding": 251353086, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": 189000, "free_cash_flow": -27533000, "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": 80104000, "cost_of_revenue": 34573000, "gross_profit": 45531000, "ebit": -6608000, "ebitda": -6581000, "pretax_income": -25196000, "tax_provision": null, "net_income": -25196000, "net_income_to_common": -25196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156158000, "total_current_assets": 459461000, "total_assets": 462529000, "short_term_debt": 1699000, "long_term_debt": 250068000, "total_debt": 252628000, "total_liabilities": 770460000, "total_equity": -307931000, "shares_outstanding": 251353086, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": -27722000, "capital_expenditure": 189000, "free_cash_flow": -27533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168446000, "cost_of_revenue": 27854000, "gross_profit": 140592000, "ebit": 85233000, "ebitda": 86334000, "pretax_income": null, "tax_provision": null, "net_income": 61831000, "net_income_to_common": 61831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": null, "long_term_debt": 249479000, "total_debt": 252234000, "total_liabilities": null, "total_equity": -301965000, "shares_outstanding": 245216143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45243000, "capital_expenditure": null, "free_cash_flow": 45243000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 74623000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168446000, "cost_of_revenue": 27854000, "gross_profit": 140592000, "ebit": 85233000, "ebitda": 86334000, "pretax_income": null, "tax_provision": null, "net_income": 61831000, "net_income_to_common": 61831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": null, "long_term_debt": 249479000, "total_debt": 252234000, "total_liabilities": null, "total_equity": -301965000, "shares_outstanding": 245216143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45243000, "capital_expenditure": null, "free_cash_flow": 45243000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 74623000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168446000, "cost_of_revenue": 27854000, "gross_profit": 140592000, "ebit": 85233000, "ebitda": 86334000, "pretax_income": null, "tax_provision": null, "net_income": 61831000, "net_income_to_common": 61831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 462570000, "total_assets": 465886000, "short_term_debt": null, "long_term_debt": 249479000, "total_debt": 252234000, "total_liabilities": null, "total_equity": -301965000, "shares_outstanding": 245216143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45243000, "capital_expenditure": null, "free_cash_flow": 45243000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 74623000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168446000, "cost_of_revenue": 27854000, "gross_profit": 140592000, "ebit": 86308000, "ebitda": 86334000, "pretax_income": 63672000, "tax_provision": 1841000, "net_income": 61831000, "net_income_to_common": 61831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167852000, "total_current_assets": 167852000, "total_assets": 465886000, "short_term_debt": 91800000, "long_term_debt": 249479000, "total_debt": 548000000, "total_liabilities": 767851000, "total_equity": -301965000, "shares_outstanding": 284573449, "goodwill_and_intangibles": 56000 }, "cash_flow": { "operating_cash_flow": 45243000, "capital_expenditure": 189000, "free_cash_flow": 45432000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 74623000, "net_debt_issued": null } } ] }, "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }