{ "ticker": { "uuid": "fed20653-bc8e-4e37-a270-8b79e9cfdd51", "symbol": "ITGR", "name": "Integer Holdings Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/fed20653-bc8e-4e37-a270-8b79e9cfdd51/", "api_url": "https://sharemaestro.com/factors/api/tickers/fed20653-bc8e-4e37-a270-8b79e9cfdd51/" }, "latest_snapshot": { "ticker": { "uuid": "fed20653-bc8e-4e37-a270-8b79e9cfdd51", "symbol": "ITGR", "name": "Integer Holdings Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/fed20653-bc8e-4e37-a270-8b79e9cfdd51/", "api_url": "https://sharemaestro.com/factors/api/tickers/fed20653-bc8e-4e37-a270-8b79e9cfdd51/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.26, "quality": 0.19, "momentum": 0.2, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 98.62, "market_cap": 3348626222.18, "pe_ratio": 23.615, "earnings_yield": 0.0417, "ebitda_to_ev": 0.0704, "shareholder_yield": 0.0138, "roe": 0.0836, "piotroski_f_score": 5, "momentum_12_1": -0.1347, "volatility_252d": 0.402 }, "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": 23.615, "ev_ebitda": 14.1984, "earnings_yield": 0.0417, "fcf_yield": 0.0592, "shareholder_yield": 0.0138 }, "quality": { "roe": 0.0836, "roic": 0.0572, "gross_margin": 0.2331, "fcf_margin": 0.151, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0601, "eps_growth_1y": 0.845, "fcf_growth_1y": -0.1132 }, "momentum": { "price_return_12m": -0.0911, "momentum_12_1": -0.1347, "relative_strength": -0.2595 }, "scores": { "value_percentile": 0.26, "quality_percentile": 0.19, "momentum_percentile": 0.2, "growth_composite": 28, "yield_composite": 71, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 91.98, "os": 0.07, "value": 0.28, "quality": 0.22, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.025, "earnings_yield": 0.0438, "shareholder_yield": 0.0148, "roe": 0.0836, "momentum_12_1": -0.2737 }, { "week_end_date": "2026-06-14", "price": 90.98, "os": 0.07, "value": 0.29, "quality": 0.19, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.7855, "earnings_yield": 0.0441, "shareholder_yield": 0.015, "roe": 0.0836, "momentum_12_1": -0.2548 }, { "week_end_date": "2026-06-21", "price": 90.96, "os": 0.06, "value": 0.28, "quality": 0.21, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.7808, "earnings_yield": 0.0441, "shareholder_yield": 0.015, "roe": 0.0836, "momentum_12_1": -0.2421 }, { "week_end_date": "2026-06-28", "price": 93.89, "os": 0.08, "value": 0.29, "quality": 0.23, "momentum": 0.18, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.4824, "earnings_yield": 0.0431, "shareholder_yield": 0.0145, "roe": 0.0836, "momentum_12_1": -0.2707 }, { "week_end_date": "2026-07-05", "price": 95.14, "os": 0.07, "value": 0.29, "quality": 0.23, "momentum": 0.14, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 22.7817, "earnings_yield": 0.0427, "shareholder_yield": 0.0144, "roe": 0.0836, "momentum_12_1": -0.2398 }, { "week_end_date": "2026-07-12", "price": 93.68, "os": 0.06, "value": 0.29, "quality": 0.23, "momentum": 0.06, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 22.4321, "earnings_yield": 0.0432, "shareholder_yield": 0.0146, "roe": 0.0836, "momentum_12_1": -0.2416 }, { "week_end_date": "2026-07-19", "price": 95.42, "os": 0.07, "value": 0.27, "quality": 0.19, "momentum": 0.16, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 22.8487, "earnings_yield": 0.0426, "shareholder_yield": 0.0143, "roe": 0.0836, "momentum_12_1": -0.1914 }, { "week_end_date": "2026-07-26", "price": 98.62, "os": 0.07, "value": 0.26, "quality": 0.19, "momentum": 0.2, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 23.615, "earnings_yield": 0.0417, "shareholder_yield": 0.0138, "roe": 0.0836, "momentum_12_1": -0.1347 } ], "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": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 167709000, "ebitda": 293659000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 167709000, "ebitda": 293659000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 167709000, "ebitda": 293659000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 167709000, "ebitda": 293659000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 167709000, "ebitda": 293659000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 167709000, "ebitda": 293659000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1846466000, "cost_of_revenue": 1420655000, "gross_profit": 425811000, "ebit": 209266000, "ebitda": 335216000, "pretax_income": 125396000, "tax_provision": 22566000, "net_income": 102762000, "net_income_to_common": 102762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35594000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 196148000, "capital_expenditure": 91032000, "free_cash_flow": 287180000, "dividends_paid": null, "share_repurchases": -50014000, "shares_issued": 3644000, "net_debt_issued": 177866000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1716596000, "cost_of_revenue": 1255412000, "gross_profit": 461184000, "ebit": 223234000, "ebitda": 332942000, "pretax_income": 147563000, "tax_provision": 26510000, "net_income": 119896000, "net_income_to_common": 119896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46543000, "total_current_assets": 671119000, "total_assets": 3077971000, "short_term_debt": 25661000, "long_term_debt": 980153000, "total_debt": 1103528000, "total_liabilities": 1458756000, "total_equity": 1619215000, "shares_outstanding": 35649000, "goodwill_and_intangibles": 1796015000 }, "cash_flow": { "operating_cash_flow": 205205000, "capital_expenditure": 105357000, "free_cash_flow": 310562000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 742000, "net_debt_issued": 16271000 } } ], "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": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 30085000, "ebitda": 65096000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 30085000, "ebitda": 65096000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 30085000, "ebitda": 65096000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 30085000, "ebitda": 65096000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 30085000, "ebitda": 65096000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 30085000, "ebitda": 65096000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 439580000, "cost_of_revenue": 329985000, "gross_profit": 109595000, "ebit": 35159000, "ebitda": 70170000, "pretax_income": 20351000, "tax_provision": 3845000, "net_income": 16506000, "net_income_to_common": 16506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8115000, "total_current_assets": 774764000, "total_assets": 3411719000, "short_term_debt": 8111000, "long_term_debt": 1251527000, "total_debt": 1381459000, "total_liabilities": 1714827000, "total_equity": 1696892000, "shares_outstanding": 34433000, "goodwill_and_intangibles": 1913102000 }, "cash_flow": { "operating_cash_flow": 24695000, "capital_expenditure": 23958000, "free_cash_flow": 48653000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 62971000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 470895000, "cost_of_revenue": 364799000, "gross_profit": 106096000, "ebit": 56061000, "ebitda": 91570000, "pretax_income": 46807000, "tax_provision": -1801000, "net_income": 48608000, "net_income_to_common": 48608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35144000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 55415000, "capital_expenditure": 27477000, "free_cash_flow": 82892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11772000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 470895000, "cost_of_revenue": 364799000, "gross_profit": 106096000, "ebit": 56061000, "ebitda": 91570000, "pretax_income": 46807000, "tax_provision": -1801000, "net_income": 48608000, "net_income_to_common": 48608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35144000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 55415000, "capital_expenditure": 27477000, "free_cash_flow": 82892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11772000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 470895000, "cost_of_revenue": 364799000, "gross_profit": 106096000, "ebit": 56061000, "ebitda": 91570000, "pretax_income": 46807000, "tax_provision": -1801000, "net_income": 48608000, "net_income_to_common": 48608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35144000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 55415000, "capital_expenditure": 27477000, "free_cash_flow": 82892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11772000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 470895000, "cost_of_revenue": 364799000, "gross_profit": 106096000, "ebit": 56061000, "ebitda": 91570000, "pretax_income": 46807000, "tax_provision": -1801000, "net_income": 48608000, "net_income_to_common": 48608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35144000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 55415000, "capital_expenditure": 27477000, "free_cash_flow": 82892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11772000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 470895000, "cost_of_revenue": 364799000, "gross_profit": 106096000, "ebit": 56061000, "ebitda": 91570000, "pretax_income": 46807000, "tax_provision": -1801000, "net_income": 48608000, "net_income_to_common": 48608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17161000, "total_current_assets": 770097000, "total_assets": 3410577000, "short_term_debt": 22105000, "long_term_debt": 1185179000, "total_debt": 1399660000, "total_liabilities": 1663934000, "total_equity": 1746643000, "shares_outstanding": 35144000, "goodwill_and_intangibles": 1936343000 }, "cash_flow": { "operating_cash_flow": 55415000, "capital_expenditure": 27477000, "free_cash_flow": 82892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11772000 } } ] }, "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 } }