{ "ticker": { "uuid": "f1877d6a-2a81-4678-95d6-5508195a6830", "symbol": "MASI", "name": "Masimo Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/f1877d6a-2a81-4678-95d6-5508195a6830/", "api_url": "https://sharemaestro.com/factors/api/tickers/f1877d6a-2a81-4678-95d6-5508195a6830/" }, "latest_snapshot": { "ticker": { "uuid": "f1877d6a-2a81-4678-95d6-5508195a6830", "symbol": "MASI", "name": "Masimo Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/f1877d6a-2a81-4678-95d6-5508195a6830/", "api_url": "https://sharemaestro.com/factors/api/tickers/f1877d6a-2a81-4678-95d6-5508195a6830/" }, "week_end_date": "2026-07-05", "universe": "USD_US", "score": { "os": 0.37, "value": 0.03, "quality": 0.92, "momentum": 0.74, "coverage": 0.879, "confidence": 0.871, "delta": -4 }, "headline_factors": { "price": 179.95, "market_cap": 9423817025.7, "pe_ratio": 123.5101, "earnings_yield": 0.0316, "ebitda_to_ev": 0.0352, "shareholder_yield": 0.0345, "roe": 0.0967, "piotroski_f_score": 7, "momentum_12_1": 0.1071, "volatility_252d": 0.4285 }, "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": 123.5101, "ev_ebitda": 28.4038, "earnings_yield": 0.0316, "fcf_yield": 0.0211, "shareholder_yield": 0.0345 }, "quality": { "roe": 0.0967, "roic": 0.2018, "gross_margin": 0.6173, "fcf_margin": 0.1322, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0, "eps_growth_1y": null, "fcf_growth_1y": 0.2284 }, "momentum": { "price_return_12m": 0.1163, "momentum_12_1": 0.1071, "relative_strength": 1.0499 }, "scores": { "value_percentile": 0.03, "quality_percentile": 0.92, "momentum_percentile": 0.74, "growth_composite": 75, "yield_composite": 27, "overall_composite": 63, "os_score": 0.37, "factor_coverage": 0.879, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 178.82, "os": 0.14, "value": 0.02, "quality": 0.92, "momentum": 0.27, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 122.7345, "earnings_yield": 0.0318, "shareholder_yield": 0.0347, "roe": 0.0967, "momentum_12_1": 0.0369 }, { "week_end_date": "2026-06-14", "price": 179.95, "os": 0.34, "value": 0.03, "quality": 0.92, "momentum": 0.67, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 123.5101, "earnings_yield": 0.0316, "shareholder_yield": 0.0345, "roe": 0.0967, "momentum_12_1": 0.1071 }, { "week_end_date": "2026-06-21", "price": 179.95, "os": 0.12, "value": 0.03, "quality": 0.92, "momentum": 0.21, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 123.5101, "earnings_yield": 0.0316, "shareholder_yield": 0.0345, "roe": 0.0967, "momentum_12_1": 0.1071 }, { "week_end_date": "2026-06-28", "price": 179.95, "os": 0.33, "value": 0.03, "quality": 0.92, "momentum": 0.66, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 123.5101, "earnings_yield": 0.0316, "shareholder_yield": 0.0345, "roe": 0.0967, "momentum_12_1": 0.1071 }, { "week_end_date": "2026-07-05", "price": 179.95, "os": 0.37, "value": 0.03, "quality": 0.92, "momentum": 0.74, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 123.5101, "earnings_yield": 0.0316, "shareholder_yield": 0.0345, "roe": 0.0967, "momentum_12_1": 0.1071 } ], "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": 1526900000, "cost_of_revenue": 581700000, "gross_profit": 945200000, "ebit": 312800000, "ebitda": 344600000, "pretax_income": null, "tax_provision": null, "net_income": -151500000, "net_income_to_common": -151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 6300000, "long_term_debt": 518000000, "total_debt": 559300000, "total_liabilities": null, "total_equity": 721200000, "shares_outstanding": 52100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217800000, "capital_expenditure": -24700000, "free_cash_flow": 193100000, "dividends_paid": null, "share_repurchases": -363700000, "shares_issued": 71400000, "net_debt_issued": -204100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1526900000, "cost_of_revenue": 581700000, "gross_profit": 945200000, "ebit": 312800000, "ebitda": 344600000, "pretax_income": null, "tax_provision": null, "net_income": -151500000, "net_income_to_common": -151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 6300000, "long_term_debt": 518000000, "total_debt": 559300000, "total_liabilities": null, "total_equity": 721200000, "shares_outstanding": 52100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217800000, "capital_expenditure": -24700000, "free_cash_flow": 193100000, "dividends_paid": null, "share_repurchases": -363700000, "shares_issued": 71400000, "net_debt_issued": -204100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1526900000, "cost_of_revenue": 581700000, "gross_profit": 945200000, "ebit": 305800000, "ebitda": 344600000, "pretax_income": 272600000, "tax_provision": 64900000, "net_income": -151500000, "net_income_to_common": -151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 14400000, "long_term_debt": 518000000, "total_debt": 559300000, "total_liabilities": 977700000, "total_equity": 721200000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 153100000 }, "cash_flow": { "operating_cash_flow": 217800000, "capital_expenditure": 19400000, "free_cash_flow": 237200000, "dividends_paid": null, "share_repurchases": -363700000, "shares_issued": 71400000, "net_debt_issued": -204100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1395200000, "cost_of_revenue": 600900000, "gross_profit": 794300000, "ebit": 63500000, "ebitda": 111500000, "pretax_income": null, "tax_provision": null, "net_income": -304900000, "net_income_to_common": -304900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1225800000, "total_assets": 2625700000, "short_term_debt": 15000000, "long_term_debt": 714300000, "total_debt": 762300000, "total_liabilities": null, "total_equity": 1051900000, "shares_outstanding": 53600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196400000, "capital_expenditure": -38300000, "free_cash_flow": 158100000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25200000, "net_debt_issued": -146800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1395200000, "cost_of_revenue": 600900000, "gross_profit": 794300000, "ebit": 63500000, "ebitda": 111500000, "pretax_income": null, "tax_provision": null, "net_income": -304900000, "net_income_to_common": -304900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1225800000, "total_assets": 2625700000, "short_term_debt": 15000000, "long_term_debt": 714300000, "total_debt": 762300000, "total_liabilities": null, "total_equity": 1051900000, "shares_outstanding": 53600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196400000, "capital_expenditure": -38300000, "free_cash_flow": 158100000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25200000, "net_debt_issued": -146800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2094400000, "cost_of_revenue": 1090000000, "gross_profit": 1004400000, "ebit": -261700000, "ebitda": -158700000, "pretax_income": -305300000, "tax_provision": -400000, "net_income": -304900000, "net_income_to_common": -304900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177600000, "total_current_assets": 1225800000, "total_assets": 2625700000, "short_term_debt": 58700000, "long_term_debt": 727900000, "total_debt": 846100000, "total_liabilities": 1573800000, "total_equity": 1051900000, "shares_outstanding": 53300000, "goodwill_and_intangibles": 654900000 }, "cash_flow": { "operating_cash_flow": 196400000, "capital_expenditure": 51100000, "free_cash_flow": 247500000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 25200000, "net_debt_issued": -146800000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1275500000, "cost_of_revenue": 509900000, "gross_profit": 765600000, "ebit": 183800000, "ebitda": 199000000, "pretax_income": null, "tax_provision": null, "net_income": 81500000, "net_income_to_common": 81500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163000000, "total_current_assets": 1231900000, "total_assets": 3041500000, "short_term_debt": 34300000, "long_term_debt": 871700000, "total_debt": 970000000, "total_liabilities": null, "total_equity": 1364800000, "shares_outstanding": 52841259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94100000, "capital_expenditure": -61800000, "free_cash_flow": 32300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 7000000, "net_debt_issued": -65100000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1275500000, "cost_of_revenue": 509900000, "gross_profit": 765600000, "ebit": 183800000, "ebitda": 199000000, "pretax_income": null, "tax_provision": null, "net_income": 81500000, "net_income_to_common": 81500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163000000, "total_current_assets": 1231900000, "total_assets": 3041500000, "short_term_debt": 34300000, "long_term_debt": 871700000, "total_debt": 970000000, "total_liabilities": null, "total_equity": 1364800000, "shares_outstanding": 52841259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94100000, "capital_expenditure": -61800000, "free_cash_flow": 32300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 7000000, "net_debt_issued": -65100000 } } ], "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": 403600000, "cost_of_revenue": 152800000, "gross_profit": 250800000, "ebit": 77400000, "ebitda": 85500000, "pretax_income": null, "tax_provision": null, "net_income": 57100000, "net_income_to_common": 57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_assets": 1642700000, "short_term_debt": 6300000, "long_term_debt": 445700000, "total_debt": 485900000, "total_liabilities": null, "total_equity": 788900000, "shares_outstanding": 52362808, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45300000, "capital_expenditure": -5300000, "free_cash_flow": 40000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10000000, "net_debt_issued": -72600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403600000, "cost_of_revenue": 152800000, "gross_profit": 250800000, "ebit": 77400000, "ebitda": 85500000, "pretax_income": null, "tax_provision": null, "net_income": 57100000, "net_income_to_common": 57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_assets": 1642700000, "short_term_debt": 6300000, "long_term_debt": 445700000, "total_debt": 485900000, "total_liabilities": null, "total_equity": 788900000, "shares_outstanding": 52362808, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45300000, "capital_expenditure": -5300000, "free_cash_flow": 40000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10000000, "net_debt_issued": -72600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 403600000, "cost_of_revenue": 152800000, "gross_profit": 250800000, "ebit": 77400000, "ebitda": 85500000, "pretax_income": 71300000, "tax_provision": 15000000, "net_income": 57100000, "net_income_to_common": 57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_assets": 1642700000, "short_term_debt": 14500000, "long_term_debt": 445700000, "total_debt": 485900000, "total_liabilities": 853800000, "total_equity": 788900000, "shares_outstanding": 52600000, "goodwill_and_intangibles": 151900000 }, "cash_flow": { "operating_cash_flow": 45300000, "capital_expenditure": 5300000, "free_cash_flow": 50600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10000000, "net_debt_issued": -72600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 412500000, "cost_of_revenue": 165200000, "gross_profit": 247300000, "ebit": 83900000, "ebitda": 95100000, "pretax_income": null, "tax_provision": null, "net_income": 68300000, "net_income_to_common": 68300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 6300000, "long_term_debt": 518000000, "total_debt": 559300000, "total_liabilities": null, "total_equity": 721200000, "shares_outstanding": 52100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60500000, "capital_expenditure": -8600000, "free_cash_flow": 51900000, "dividends_paid": null, "share_repurchases": -186700000, "shares_issued": 11800000, "net_debt_issued": -31600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 412500000, "cost_of_revenue": 165200000, "gross_profit": 247300000, "ebit": 83900000, "ebitda": 95100000, "pretax_income": null, "tax_provision": null, "net_income": 68300000, "net_income_to_common": 68300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 6300000, "long_term_debt": 518000000, "total_debt": 559300000, "total_liabilities": null, "total_equity": 721200000, "shares_outstanding": 52100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60500000, "capital_expenditure": -8600000, "free_cash_flow": 51900000, "dividends_paid": null, "share_repurchases": -186700000, "shares_issued": 11800000, "net_debt_issued": -31600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 412500000, "cost_of_revenue": 165200000, "gross_profit": 247300000, "ebit": 81500000, "ebitda": 95100000, "pretax_income": 74000000, "tax_provision": 12100000, "net_income": 68300000, "net_income_to_common": 68300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 14400000, "long_term_debt": 518000000, "total_debt": 559300000, "total_liabilities": 977700000, "total_equity": 721200000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 153100000 }, "cash_flow": { "operating_cash_flow": 60500000, "capital_expenditure": 7100000, "free_cash_flow": 67600000, "dividends_paid": null, "share_repurchases": -186700000, "shares_issued": 11800000, "net_debt_issued": -31600000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 371500000, "cost_of_revenue": 140900000, "gross_profit": 230600000, "ebit": 83700000, "ebitda": 91900000, "pretax_income": null, "tax_provision": null, "net_income": -100400000, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312300000, "total_current_assets": 1048300000, "total_assets": 1817500000, "short_term_debt": null, "long_term_debt": 559100000, "total_debt": 586200000, "total_liabilities": null, "total_equity": 810000000, "shares_outstanding": 53713949, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56800000, "capital_expenditure": -7100000, "free_cash_flow": 49700000, "dividends_paid": null, "share_repurchases": -163300000, "shares_issued": 3400000, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 371500000, "cost_of_revenue": 140900000, "gross_profit": 230600000, "ebit": 83700000, "ebitda": 91900000, "pretax_income": null, "tax_provision": null, "net_income": -100400000, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312300000, "total_current_assets": 1048300000, "total_assets": 1817500000, "short_term_debt": null, "long_term_debt": 559100000, "total_debt": 586200000, "total_liabilities": null, "total_equity": 810000000, "shares_outstanding": 53713949, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56800000, "capital_expenditure": -7100000, "free_cash_flow": 49700000, "dividends_paid": null, "share_repurchases": -163300000, "shares_issued": 3400000, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 371500000, "cost_of_revenue": 140900000, "gross_profit": 230600000, "ebit": 83700000, "ebitda": 91900000, "pretax_income": 74900000, "tax_provision": 21200000, "net_income": -100400000, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314700000, "total_current_assets": 1048300000, "total_assets": 1817500000, "short_term_debt": 7700000, "long_term_debt": 559100000, "total_debt": 586200000, "total_liabilities": 1007500000, "total_equity": 810000000, "shares_outstanding": 54400000, "goodwill_and_intangibles": 157500000 }, "cash_flow": { "operating_cash_flow": 56800000, "capital_expenditure": 5900000, "free_cash_flow": 62700000, "dividends_paid": null, "share_repurchases": -163300000, "shares_issued": 3400000, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370900000, "cost_of_revenue": 137600000, "gross_profit": 233300000, "ebit": 64500000, "ebitda": 72000000, "pretax_income": null, "tax_provision": null, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149600000, "total_current_assets": 1269800000, "total_assets": 2402600000, "short_term_debt": 15000000, "long_term_debt": 598700000, "total_debt": 642200000, "total_liabilities": null, "total_equity": 1042800000, "shares_outstanding": 54324812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69400000, "capital_expenditure": -4900000, "free_cash_flow": 64500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13100000, "net_debt_issued": -37700000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370900000, "cost_of_revenue": 137600000, "gross_profit": 233300000, "ebit": 64500000, "ebitda": 72000000, "pretax_income": null, "tax_provision": null, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149600000, "total_current_assets": 1269800000, "total_assets": 2402600000, "short_term_debt": 15000000, "long_term_debt": 598700000, "total_debt": 642200000, "total_liabilities": null, "total_equity": 1042800000, "shares_outstanding": 54324812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69400000, "capital_expenditure": -4900000, "free_cash_flow": 64500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13100000, "net_debt_issued": -37700000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370900000, "cost_of_revenue": 137600000, "gross_profit": 233300000, "ebit": 63600000, "ebitda": 72000000, "pretax_income": 55400000, "tax_provision": 10500000, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149600000, "total_current_assets": 1269800000, "total_assets": 2402600000, "short_term_debt": 22900000, "long_term_debt": 598700000, "total_debt": 642200000, "total_liabilities": 1359800000, "total_equity": 1042800000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 217300000 }, "cash_flow": { "operating_cash_flow": 69400000, "capital_expenditure": 4900000, "free_cash_flow": 74300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13100000, "net_debt_issued": -37700000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 5, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-05", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }