{ "ticker": { "uuid": "f9390cd5-fb6b-4f4e-b33a-ae741d509124", "symbol": "EIG", "name": "Employers Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f9390cd5-fb6b-4f4e-b33a-ae741d509124/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9390cd5-fb6b-4f4e-b33a-ae741d509124/" }, "latest_snapshot": { "ticker": { "uuid": "f9390cd5-fb6b-4f4e-b33a-ae741d509124", "symbol": "EIG", "name": "Employers Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f9390cd5-fb6b-4f4e-b33a-ae741d509124/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9390cd5-fb6b-4f4e-b33a-ae741d509124/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.05, "value": 0.17, "quality": 0.08, "momentum": 0.35, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 49.79, "market_cap": 908315036.59, "pe_ratio": 110.7701, "earnings_yield": 0.0118, "ebitda_to_ev": 0.024, "shareholder_yield": 0.2929, "roe": 0.0095, "piotroski_f_score": 5, "momentum_12_1": 0.139, "volatility_252d": 0.2501 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 110.7701, "ev_ebitda": 41.6988, "earnings_yield": 0.0118, "fcf_yield": 0.056, "shareholder_yield": 0.2929 }, "quality": { "roe": 0.0095, "roic": 0.0114, "gross_margin": 0.3428, "fcf_margin": 0.0573, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0037, "eps_growth_1y": -0.9205, "fcf_growth_1y": -0.4762 }, "momentum": { "price_return_12m": 0.1176, "momentum_12_1": 0.139, "relative_strength": -0.0507 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.08, "momentum_percentile": 0.35, "growth_composite": 100, "yield_composite": 6, "overall_composite": 95, "os_score": 0.05, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 46.53, "os": 0.04, "value": 0.19, "quality": 0.11, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 103.5175, "earnings_yield": 0.0126, "shareholder_yield": 0.3134, "roe": 0.0095, "momentum_12_1": -0.098 }, { "week_end_date": "2026-06-14", "price": 46.25, "os": 0.05, "value": 0.2, "quality": 0.1, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 102.8945, "earnings_yield": 0.0127, "shareholder_yield": 0.3153, "roe": 0.0095, "momentum_12_1": -0.0763 }, { "week_end_date": "2026-06-21", "price": 46.55, "os": 0.04, "value": 0.19, "quality": 0.08, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 103.5619, "earnings_yield": 0.0126, "shareholder_yield": 0.3133, "roe": 0.0095, "momentum_12_1": -0.0266 }, { "week_end_date": "2026-06-28", "price": 50.74, "os": 0.05, "value": 0.17, "quality": 0.09, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 112.8836, "earnings_yield": 0.0115, "shareholder_yield": 0.2874, "roe": 0.0095, "momentum_12_1": -0.0472 }, { "week_end_date": "2026-07-05", "price": 51.93, "os": 0.05, "value": 0.17, "quality": 0.11, "momentum": 0.33, "confidence": 0.991, "coverage": 1, "pe_ratio": 115.5311, "earnings_yield": 0.0113, "shareholder_yield": 0.2808, "roe": 0.0095, "momentum_12_1": 0.0051 }, { "week_end_date": "2026-07-12", "price": 50.69, "os": 0.03, "value": 0.17, "quality": 0.09, "momentum": 0.27, "confidence": 0.98, "coverage": 1, "pe_ratio": 112.7724, "earnings_yield": 0.0115, "shareholder_yield": 0.2877, "roe": 0.0095, "momentum_12_1": 0.0326 }, { "week_end_date": "2026-07-19", "price": 50.32, "os": 0.04, "value": 0.17, "quality": 0.08, "momentum": 0.32, "confidence": 0.969, "coverage": 1, "pe_ratio": 111.9492, "earnings_yield": 0.0116, "shareholder_yield": 0.2898, "roe": 0.0095, "momentum_12_1": 0.0348 }, { "week_end_date": "2026-07-26", "price": 49.79, "os": 0.05, "value": 0.17, "quality": 0.08, "momentum": 0.35, "confidence": 0.958, "coverage": 1, "pe_ratio": 110.7701, "earnings_yield": 0.0118, "shareholder_yield": 0.2929, "roe": 0.0095, "momentum_12_1": 0.139 } ], "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": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12500000, "ebitda": 16100000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12500000, "ebitda": 16100000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12500000, "ebitda": 16100000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12500000, "ebitda": 16100000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12500000, "ebitda": 16100000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12500000, "ebitda": 16100000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 858200000, "cost_of_revenue": 581800000, "gross_profit": 276400000, "ebit": 12000000, "ebitda": 12500000, "pretax_income": 12000000, "tax_provision": 1200000, "net_income": 10800000, "net_income_to_common": 10800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 44700000, "capital_expenditure": 2200000, "free_cash_flow": 46900000, "dividends_paid": 29900000, "share_repurchases": -182800000, "shares_issued": null, "net_debt_issued": 35000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 880700000, "cost_of_revenue": 557400000, "gross_profit": 323300000, "ebit": 146800000, "ebitda": 150400000, "pretax_income": 146700000, "tax_provision": 28100000, "net_income": 118600000, "net_income_to_common": 118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68300000, "total_current_assets": 2965600000, "total_assets": 3541300000, "short_term_debt": 1600000, "long_term_debt": null, "total_debt": 4200000, "total_liabilities": 2472600000, "total_equity": 1068700000, "shares_outstanding": 25195000, "goodwill_and_intangibles": 109400000 }, "cash_flow": { "operating_cash_flow": 76400000, "capital_expenditure": 4900000, "free_cash_flow": 81300000, "dividends_paid": 30300000, "share_repurchases": -42600000, "shares_issued": null, "net_debt_issued": -100000 } } ], "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": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 13900000, "ebitda": 16900000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 13900000, "ebitda": 16900000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 13900000, "ebitda": 16900000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 13900000, "ebitda": 16900000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 13900000, "ebitda": 16900000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 13900000, "ebitda": 16900000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 129100000, "gross_profit": 78500000, "ebit": 12800000, "ebitda": 12800000, "pretax_income": 12800000, "tax_provision": 2600000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153100000, "total_current_assets": 1901000000, "total_assets": 3436500000, "short_term_debt": 125000000, "long_term_debt": null, "total_debt": 128800000, "total_liabilities": 2570000000, "total_equity": 866500000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 900000, "free_cash_flow": 3100000, "dividends_paid": 6300000, "share_repurchases": -79300000, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170200000, "cost_of_revenue": 62300000, "gross_profit": 107700000, "ebit": -29500000, "ebitda": -28700000, "pretax_income": -29700000, "tax_provision": -6300000, "net_income": -23400000, "net_income_to_common": -23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 699999, "capital_expenditure": 199999, "free_cash_flow": 899998, "dividends_paid": 7100000, "share_repurchases": -94100000, "shares_issued": 0, "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": 170200000, "cost_of_revenue": 62300000, "gross_profit": 107700000, "ebit": -29500000, "ebitda": -28700000, "pretax_income": -29700000, "tax_provision": -6300000, "net_income": -23400000, "net_income_to_common": -23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 699999, "capital_expenditure": 199999, "free_cash_flow": 899998, "dividends_paid": 7100000, "share_repurchases": -94100000, "shares_issued": 0, "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": 170200000, "cost_of_revenue": 62300000, "gross_profit": 107700000, "ebit": -29500000, "ebitda": -28700000, "pretax_income": -29700000, "tax_provision": -6300000, "net_income": -23400000, "net_income_to_common": -23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 699999, "capital_expenditure": 199999, "free_cash_flow": 899998, "dividends_paid": 7100000, "share_repurchases": -94100000, "shares_issued": 0, "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": 170200000, "cost_of_revenue": 62300000, "gross_profit": 107700000, "ebit": -29500000, "ebitda": -28700000, "pretax_income": -29700000, "tax_provision": -6300000, "net_income": -23400000, "net_income_to_common": -23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 699999, "capital_expenditure": 199999, "free_cash_flow": 899998, "dividends_paid": 7100000, "share_repurchases": -94100000, "shares_issued": 0, "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": 170200000, "cost_of_revenue": 62300000, "gross_profit": 107700000, "ebit": -29500000, "ebitda": -28700000, "pretax_income": -29700000, "tax_provision": -6300000, "net_income": -23400000, "net_income_to_common": -23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 1963400000, "total_assets": 3436600000, "short_term_debt": 19000000, "long_term_debt": 16000000, "total_debt": 38900000, "total_liabilities": 2480900000, "total_equity": 955700000, "shares_outstanding": 24136221, "goodwill_and_intangibles": 106900000 }, "cash_flow": { "operating_cash_flow": 699999, "capital_expenditure": 199999, "free_cash_flow": 899998, "dividends_paid": 7100000, "share_repurchases": -94100000, "shares_issued": 0, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }