{ "ticker": { "uuid": "f625bfb3-01bf-45e3-ad1b-66bed78d17a1", "symbol": "FLO", "name": "Flowers Foods Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/" }, "latest_snapshot": { "ticker": { "uuid": "f625bfb3-01bf-45e3-ad1b-66bed78d17a1", "symbol": "FLO", "name": "Flowers Foods Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.5, "value": 0.82, "quality": 0.24, "momentum": 0.05, "coverage": 0.909, "confidence": 0.871, "delta": -2 }, "headline_factors": { "price": 7.74, "market_cap": 1640827600.2, "pe_ratio": 22.5135, "earnings_yield": 0.0492, "ebitda_to_ev": 0.0952, "shareholder_yield": 0.1146, "roe": 0.056, "piotroski_f_score": 4, "momentum_12_1": -0.4679, "volatility_252d": 0.3462 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 22.5135, "ev_ebitda": 10.5021, "earnings_yield": 0.0492, "fcf_yield": 0.1492, "shareholder_yield": 0.1146 }, "quality": { "roe": 0.056, "roic": 0.038, "gross_margin": 0.4799, "fcf_margin": 0.1044, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.4832, "momentum_12_1": -0.4679, "relative_strength": -0.6515 }, "scores": { "value_percentile": 0.82, "quality_percentile": 0.24, "momentum_percentile": 0.05, "growth_composite": 84, "yield_composite": 4, "overall_composite": 50, "os_score": 0.5, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.36, "os": 0.5, "value": 0.82, "quality": 0.25, "momentum": 0.04, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 21.4136, "earnings_yield": 0.0503, "shareholder_yield": 0.1035, "roe": 0.056, "momentum_12_1": -0.4603 }, { "week_end_date": "2026-06-14", "price": 7.79, "os": 0.53, "value": 0.82, "quality": 0.24, "momentum": 0.1, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 22.6589, "earnings_yield": 0.049, "shareholder_yield": 0.1138, "roe": 0.056, "momentum_12_1": -0.5196 }, { "week_end_date": "2026-06-21", "price": 7.78, "os": 0.5, "value": 0.81, "quality": 0.26, "momentum": 0.04, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 22.6298, "earnings_yield": 0.0491, "shareholder_yield": 0.114, "roe": 0.056, "momentum_12_1": -0.4654 }, { "week_end_date": "2026-06-28", "price": 7.97, "os": 0.54, "value": 0.81, "quality": 0.27, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 23.1825, "earnings_yield": 0.0485, "shareholder_yield": 0.1113, "roe": 0.056, "momentum_12_1": -0.4889 }, { "week_end_date": "2026-07-05", "price": 8.63, "os": 0.47, "value": 0.79, "quality": 0.25, "momentum": 0.05, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 25.1022, "earnings_yield": 0.0468, "shareholder_yield": 0.1028, "roe": 0.056, "momentum_12_1": -0.5036 }, { "week_end_date": "2026-07-12", "price": 8.34, "os": 0.46, "value": 0.8, "quality": 0.25, "momentum": 0.02, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 24.2587, "earnings_yield": 0.0475, "shareholder_yield": 0.1063, "roe": 0.056, "momentum_12_1": -0.4637 }, { "week_end_date": "2026-07-19", "price": 8.49, "os": 0.48, "value": 0.8, "quality": 0.23, "momentum": 0.06, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 24.695, "earnings_yield": 0.0471, "shareholder_yield": 0.1045, "roe": 0.056, "momentum_12_1": -0.4523 }, { "week_end_date": "2026-07-26", "price": 7.74, "os": 0.5, "value": 0.82, "quality": 0.24, "momentum": 0.05, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 22.5135, "earnings_yield": 0.0492, "shareholder_yield": 0.1146, "roe": 0.056, "momentum_12_1": -0.4679 } ], "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": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": -5499000, "shares_issued": null, "net_debt_issued": 739796000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5103487000, "cost_of_revenue": 2577220000, "gross_profit": 2526267000, "ebit": 366071000, "ebitda": 525281000, "pretax_income": 328942000, "tax_provision": 80826000, "net_income": 248116000, "net_income_to_common": 248116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5005000, "total_current_assets": 656364000, "total_assets": 3400447000, "short_term_debt": 82983000, "long_term_debt": 1021644000, "total_debt": 1359092000, "total_liabilities": 1990333000, "total_equity": 1410114000, "shares_outstanding": 212137000, "goodwill_and_intangibles": 1306265000 }, "cash_flow": { "operating_cash_flow": 412664000, "capital_expenditure": 132088000, "free_cash_flow": 544752000, "dividends_paid": 203033000, "share_repurchases": -22703000, "shares_issued": null, "net_debt_issued": -27870000 } } ], "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": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 2049503000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": -3787000, "shares_issued": null, "net_debt_issued": -32015000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "ebit": -70992000, "ebitda": -32532000, "pretax_income": -86749000, "tax_provision": -19677000, "net_income": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 211420000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 135500000, "capital_expenditure": 46808000, "free_cash_flow": 182308000, "dividends_paid": 52267000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -25020000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "ebit": -70992000, "ebitda": -32532000, "pretax_income": -86749000, "tax_provision": -19677000, "net_income": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 211420000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 135500000, "capital_expenditure": 46808000, "free_cash_flow": 182308000, "dividends_paid": 52267000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -25020000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "ebit": -70992000, "ebitda": -32532000, "pretax_income": -86749000, "tax_provision": -19677000, "net_income": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 211420000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 135500000, "capital_expenditure": 46808000, "free_cash_flow": 182308000, "dividends_paid": 52267000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -25020000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "ebit": -70992000, "ebitda": -32532000, "pretax_income": -86749000, "tax_provision": -19677000, "net_income": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 211420000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 135500000, "capital_expenditure": 46808000, "free_cash_flow": 182308000, "dividends_paid": 52267000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -25020000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "ebit": -70992000, "ebitda": -32532000, "pretax_income": -86749000, "tax_provision": -19677000, "net_income": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 2331504000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 211420000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 135500000, "capital_expenditure": 46808000, "free_cash_flow": 182308000, "dividends_paid": 52267000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -25020000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }