{ "ticker": { "uuid": "f9b196a8-7dc1-484d-8dca-751419b095e6", "symbol": "OLPX", "name": "Olaplex Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/f9b196a8-7dc1-484d-8dca-751419b095e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9b196a8-7dc1-484d-8dca-751419b095e6/" }, "latest_snapshot": { "ticker": { "uuid": "f9b196a8-7dc1-484d-8dca-751419b095e6", "symbol": "OLPX", "name": "Olaplex Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/f9b196a8-7dc1-484d-8dca-751419b095e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9b196a8-7dc1-484d-8dca-751419b095e6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.14, "quality": 0.28, "momentum": 0.82, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 2.07, "market_cap": 1391282165.16, "pe_ratio": null, "earnings_yield": 0.0039, "ebitda_to_ev": 0.0507, "shareholder_yield": -0.0002, "roe": -0.0171, "piotroski_f_score": 5, "momentum_12_1": 0.4167, "volatility_252d": 0.7138 }, "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": 19.7256, "earnings_yield": 0.0039, "fcf_yield": 0.0478, "shareholder_yield": -0.0002 }, "quality": { "roe": -0.0171, "roic": 0.0045, "gross_margin": 0.7005, "fcf_margin": 0.1594, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.4375, "momentum_12_1": 0.4167, "relative_strength": 0.2213 }, "scores": { "value_percentile": 0.14, "quality_percentile": 0.28, "momentum_percentile": 0.82, "growth_composite": 64, "yield_composite": 32, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.04, "os": 0.19, "value": 0.13, "quality": 0.28, "momentum": 0.84, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0135, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.5534 }, { "week_end_date": "2026-06-14", "price": 2.04, "os": 0.19, "value": 0.14, "quality": 0.31, "momentum": 0.79, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0135, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.6111 }, { "week_end_date": "2026-06-21", "price": 2.05, "os": 0.18, "value": 0.14, "quality": 0.29, "momentum": 0.79, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0134, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.4138 }, { "week_end_date": "2026-06-28", "price": 2.06, "os": 0.15, "value": 0.14, "quality": 0.29, "momentum": 0.69, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0133, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.36 }, { "week_end_date": "2026-07-05", "price": 2.07, "os": 0.17, "value": 0.14, "quality": 0.3, "momentum": 0.75, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0133, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.2911 }, { "week_end_date": "2026-07-12", "price": 2.07, "os": 0.22, "value": 0.14, "quality": 0.32, "momentum": 0.86, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0133, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.4167 }, { "week_end_date": "2026-07-19", "price": 2.07, "os": 0.19, "value": 0.15, "quality": 0.28, "momentum": 0.81, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0039, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.4167 }, { "week_end_date": "2026-07-26", "price": 2.07, "os": 0.19, "value": 0.14, "quality": 0.28, "momentum": 0.82, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0039, "shareholder_yield": -0.0002, "roe": -0.0171, "momentum_12_1": 0.4167 } ], "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": 422960000, "cost_of_revenue": 129314000, "gross_profit": 293646000, "ebit": 19069000, "ebitda": 89077000, "pretax_income": null, "tax_provision": null, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": null, "total_equity": 879390000, "shares_outstanding": 669076651, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": -1973000, "free_cash_flow": 56687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 129314000, "gross_profit": 293646000, "ebit": 19069000, "ebitda": 89077000, "pretax_income": null, "tax_provision": null, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": null, "total_equity": 879390000, "shares_outstanding": 669076651, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": -1973000, "free_cash_flow": 56687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "ebit": 35965000, "ebitda": 89877000, "pretax_income": -6177000, "tax_provision": 3075000, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": 331000, "free_cash_flow": 58991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "ebit": 35965000, "ebitda": 89877000, "pretax_income": -6177000, "tax_provision": 3075000, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": 331000, "free_cash_flow": 58991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "ebit": 35965000, "ebitda": 89877000, "pretax_income": -6177000, "tax_provision": 3075000, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": 331000, "free_cash_flow": 58991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "ebit": 35965000, "ebitda": 89877000, "pretax_income": -6177000, "tax_provision": 3075000, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": 331000, "free_cash_flow": 58991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "ebit": 16251000, "ebitda": 70163000, "pretax_income": -6177000, "tax_provision": 3075000, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": 331000, "free_cash_flow": 58991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -301688000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 422670000, "cost_of_revenue": 130380000, "gross_profit": 292290000, "ebit": 63021000, "ebitda": 139994000, "pretax_income": null, "tax_provision": null, "net_income": 19522000, "net_income_to_common": 19522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585967000, "total_current_assets": 689713000, "total_assets": 1767723000, "short_term_debt": 6750000, "long_term_debt": 643712000, "total_debt": 650462000, "total_liabilities": null, "total_equity": 874402000, "shares_outstanding": 664224893, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143068000, "capital_expenditure": -4891000, "free_cash_flow": 138177000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6750000 } } ], "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -5111000, "ebitda": 10767000, "pretax_income": null, "tax_provision": null, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": null, "total_equity": 877986000, "shares_outstanding": 671711593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": -288000, "free_cash_flow": 7211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -5111000, "ebitda": 10767000, "pretax_income": null, "tax_provision": null, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": null, "total_equity": 877986000, "shares_outstanding": 671711593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": -288000, "free_cash_flow": 7211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -2551000, "ebitda": 10767000, "pretax_income": -9683000, "tax_provision": -4396000, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": 582208000, "total_equity": 877986000, "shares_outstanding": 669942446, "goodwill_and_intangibles": 1003164000 }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": 146000, "free_cash_flow": 7645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -2551000, "ebitda": 10767000, "pretax_income": -9683000, "tax_provision": -4396000, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": 582208000, "total_equity": 877986000, "shares_outstanding": 669942446, "goodwill_and_intangibles": 1003164000 }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": 146000, "free_cash_flow": 7645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -2551000, "ebitda": 10767000, "pretax_income": -9683000, "tax_provision": -4396000, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": 582208000, "total_equity": 877986000, "shares_outstanding": 669942446, "goodwill_and_intangibles": 1003164000 }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": 146000, "free_cash_flow": 7645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -2551000, "ebitda": 10767000, "pretax_income": -9683000, "tax_provision": -4396000, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": 582208000, "total_equity": 877986000, "shares_outstanding": 669942446, "goodwill_and_intangibles": 1003164000 }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": 146000, "free_cash_flow": 7645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -5111000, "ebitda": 8207000, "pretax_income": -9683000, "tax_provision": -4396000, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": 582208000, "total_equity": 877986000, "shares_outstanding": 669942446, "goodwill_and_intangibles": 1003164000 }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": 146000, "free_cash_flow": 7645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227000, "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": 105119000, "cost_of_revenue": 33662000, "gross_profit": 71457000, "ebit": -1838000, "ebitda": 14494000, "pretax_income": null, "tax_provision": null, "net_income": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": null, "total_equity": 879390000, "shares_outstanding": 669076651, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32671000, "capital_expenditure": -272000, "free_cash_flow": 32399000, "dividends_paid": null, "share_repurchases": null, "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": 105119000, "cost_of_revenue": 33662000, "gross_profit": 71457000, "ebit": -1838000, "ebitda": 14494000, "pretax_income": null, "tax_provision": null, "net_income": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": null, "total_equity": 879390000, "shares_outstanding": 669076651, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32671000, "capital_expenditure": -272000, "free_cash_flow": 32399000, "dividends_paid": null, "share_repurchases": null, "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": 105119000, "cost_of_revenue": 44516000, "gross_profit": 60603000, "ebit": 1658000, "ebitda": 15294000, "pretax_income": -6693000, "tax_provision": 6409000, "net_income": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 32671000, "capital_expenditure": 272000, "free_cash_flow": 32943000, "dividends_paid": null, "share_repurchases": null, "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": 105119000, "cost_of_revenue": 44516000, "gross_profit": 60603000, "ebit": 1658000, "ebitda": 15294000, "pretax_income": -6693000, "tax_provision": 6409000, "net_income": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 32671000, "capital_expenditure": 272000, "free_cash_flow": 32943000, "dividends_paid": null, "share_repurchases": null, "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": 105119000, "cost_of_revenue": 44516000, "gross_profit": 60603000, "ebit": 1658000, "ebitda": 15294000, "pretax_income": -6693000, "tax_provision": 6409000, "net_income": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 32671000, "capital_expenditure": 272000, "free_cash_flow": 32943000, "dividends_paid": null, "share_repurchases": null, "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": "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 } }