{ "ticker": { "uuid": "02fec247-35db-4e33-af79-569546429a13", "symbol": "DEA", "name": "Eerly Govt Ppty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/02fec247-35db-4e33-af79-569546429a13/", "api_url": "https://sharemaestro.com/factors/api/tickers/02fec247-35db-4e33-af79-569546429a13/" }, "latest_snapshot": { "ticker": { "uuid": "02fec247-35db-4e33-af79-569546429a13", "symbol": "DEA", "name": "Eerly Govt Ppty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/02fec247-35db-4e33-af79-569546429a13/", "api_url": "https://sharemaestro.com/factors/api/tickers/02fec247-35db-4e33-af79-569546429a13/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.67, "value": 0.65, "quality": 0.3, "momentum": 0.69, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 25.33, "market_cap": 1176562643.42, "pe_ratio": 104.6671, "earnings_yield": 0.03, "ebitda_to_ev": 0.071, "shareholder_yield": 0.0502, "roe": 0.0086, "piotroski_f_score": 4, "momentum_12_1": 0.1793, "volatility_252d": 0.1845 }, "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": 104.6671, "ev_ebitda": 14.0835, "earnings_yield": 0.03, "fcf_yield": 0.1731, "shareholder_yield": 0.0502 }, "quality": { "roe": 0.0086, "roic": 0.0218, "gross_margin": 0.5015, "fcf_margin": 1.4552, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1333, "eps_growth_1y": -0.3774, "fcf_growth_1y": 0.1233 }, "momentum": { "price_return_12m": 0.1996, "momentum_12_1": 0.1793, "relative_strength": 0.0313 }, "scores": { "value_percentile": 0.65, "quality_percentile": 0.3, "momentum_percentile": 0.69, "growth_composite": 86, "yield_composite": 13, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.9, "os": 0.66, "value": 0.65, "quality": 0.31, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 98.7581, "earnings_yield": 0.0307, "shareholder_yield": 0.0532, "roe": 0.0086, "momentum_12_1": 0.1281 }, { "week_end_date": "2026-06-14", "price": 24.04, "os": 0.67, "value": 0.66, "quality": 0.32, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 99.3366, "earnings_yield": 0.0306, "shareholder_yield": 0.0529, "roe": 0.0086, "momentum_12_1": 0.0729 }, { "week_end_date": "2026-06-21", "price": 23.16, "os": 0.52, "value": 0.67, "quality": 0.31, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 95.7003, "earnings_yield": 0.031, "shareholder_yield": 0.0549, "roe": 0.0086, "momentum_12_1": 0.1398 }, { "week_end_date": "2026-06-28", "price": 24.9, "os": 0.72, "value": 0.66, "quality": 0.33, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 102.8903, "earnings_yield": 0.0302, "shareholder_yield": 0.0511, "roe": 0.0086, "momentum_12_1": 0.1668 }, { "week_end_date": "2026-07-05", "price": 25.54, "os": 0.69, "value": 0.65, "quality": 0.33, "momentum": 0.7, "confidence": 0.991, "coverage": 1, "pe_ratio": 105.5348, "earnings_yield": 0.0299, "shareholder_yield": 0.0498, "roe": 0.0086, "momentum_12_1": 0.1374 }, { "week_end_date": "2026-07-12", "price": 24.87, "os": 0.51, "value": 0.65, "quality": 0.35, "momentum": 0.31, "confidence": 0.98, "coverage": 1, "pe_ratio": 102.7663, "earnings_yield": 0.0302, "shareholder_yield": 0.0512, "roe": 0.0086, "momentum_12_1": 0.1199 }, { "week_end_date": "2026-07-19", "price": 25.56, "os": 0.69, "value": 0.66, "quality": 0.31, "momentum": 0.68, "confidence": 0.969, "coverage": 1, "pe_ratio": 105.6175, "earnings_yield": 0.0299, "shareholder_yield": 0.0498, "roe": 0.0086, "momentum_12_1": 0.1095 }, { "week_end_date": "2026-07-26", "price": 25.33, "os": 0.67, "value": 0.65, "quality": 0.3, "momentum": 0.69, "confidence": 0.958, "coverage": 1, "pe_ratio": 104.6671, "earnings_yield": 0.03, "shareholder_yield": 0.0502, "roe": 0.0086, "momentum_12_1": 0.1793 } ], "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": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 336099000, "cost_of_revenue": 339205000, "gross_profit": -3106000, "ebit": 88011000, "ebitda": 201908000, "pretax_income": 13557000, "tax_provision": null, "net_income": 13003000, "net_income_to_common": 13003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 45057895, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 259194000, "capital_expenditure": 110691000, "free_cash_flow": 369885000, "dividends_paid": 94590000, "share_repurchases": null, "shares_issued": 63620000, "net_debt_issued": 70402000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 302052000, "cost_of_revenue": 101075000, "gross_profit": 200977000, "ebit": 83011000, "ebitda": 179344000, "pretax_income": 20578000, "tax_provision": null, "net_income": 19553000, "net_income_to_common": 19553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19353000, "total_current_assets": 133057000, "total_assets": 3223071000, "short_term_debt": 274550000, "long_term_debt": 1324271000, "total_debt": 1598821000, "total_liabilities": 1835954000, "total_equity": 1321118000, "shares_outstanding": 41503000, "goodwill_and_intangibles": 161425000 }, "cash_flow": { "operating_cash_flow": 162635000, "capital_expenditure": 151470000, "free_cash_flow": 314105000, "dividends_paid": 115909000, "share_repurchases": null, "shares_issued": 71809000, "net_debt_issued": 305752000 } } ], "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": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 130181000, "total_assets": 3420060000, "short_term_debt": 245050000, "long_term_debt": 1466665000, "total_debt": 1711715000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 130181000, "total_assets": 3420060000, "short_term_debt": 245050000, "long_term_debt": 1466665000, "total_debt": 1711715000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 130181000, "total_assets": 3420060000, "short_term_debt": 245050000, "long_term_debt": 1466665000, "total_debt": 1711715000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 130181000, "total_assets": 3420060000, "short_term_debt": 245050000, "long_term_debt": 1466665000, "total_debt": 1711715000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 130181000, "total_assets": 3420060000, "short_term_debt": 245050000, "long_term_debt": 1466665000, "total_debt": 1711715000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 75058000, "total_assets": 3420060000, "short_term_debt": 16040000, "long_term_debt": 1466665000, "total_debt": 1729927000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91545000, "cost_of_revenue": 29068000, "gross_profit": 62477000, "ebit": 21580000, "ebitda": 54801000, "pretax_income": 1414000, "tax_provision": null, "net_income": 1365000, "net_income_to_common": 1365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000, "total_current_assets": 75058000, "total_assets": 3420060000, "short_term_debt": 1169186000, "long_term_debt": 1466665000, "total_debt": 1169186000, "total_liabilities": 2064557000, "total_equity": 1308839000, "shares_outstanding": 46453599, "goodwill_and_intangibles": 189534000 }, "cash_flow": { "operating_cash_flow": 27335000, "capital_expenditure": 0, "free_cash_flow": 27335000, "dividends_paid": 21810000, "share_repurchases": null, "shares_issued": 2167000, "net_debt_issued": 44810000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 87039000, "cost_of_revenue": 87670000, "gross_profit": -631000, "ebit": 22853000, "ebitda": 52473000, "pretax_income": 4773000, "tax_provision": null, "net_income": 4592000, "net_income_to_common": 4592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 46267150, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 41931000, "capital_expenditure": 110691000, "free_cash_flow": 152622000, "dividends_paid": 21708000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 26973000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 87039000, "cost_of_revenue": 87670000, "gross_profit": -631000, "ebit": 22853000, "ebitda": 52473000, "pretax_income": 4773000, "tax_provision": null, "net_income": 4592000, "net_income_to_common": 4592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 46267150, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 41931000, "capital_expenditure": 110691000, "free_cash_flow": 152622000, "dividends_paid": 21708000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 26973000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 87039000, "cost_of_revenue": 87670000, "gross_profit": -631000, "ebit": 22853000, "ebitda": 52473000, "pretax_income": 4773000, "tax_provision": null, "net_income": 4592000, "net_income_to_common": 4592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 46267150, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 41931000, "capital_expenditure": 110691000, "free_cash_flow": 152622000, "dividends_paid": 21708000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 26973000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 87039000, "cost_of_revenue": 87670000, "gross_profit": -631000, "ebit": 22853000, "ebitda": 52473000, "pretax_income": 4773000, "tax_provision": null, "net_income": 4592000, "net_income_to_common": 4592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 46267150, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 41931000, "capital_expenditure": 110691000, "free_cash_flow": 152622000, "dividends_paid": 21708000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 26973000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 87039000, "cost_of_revenue": 87670000, "gross_profit": -631000, "ebit": 22853000, "ebitda": 52473000, "pretax_income": 4773000, "tax_provision": null, "net_income": 4592000, "net_income_to_common": 4592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23374000, "total_current_assets": 119410000, "total_assets": 3379770000, "short_term_debt": 199050000, "long_term_debt": 1467275000, "total_debt": 1666325000, "total_liabilities": 2010205000, "total_equity": 1323132000, "shares_outstanding": 46267150, "goodwill_and_intangibles": 183911000 }, "cash_flow": { "operating_cash_flow": 41931000, "capital_expenditure": 110691000, "free_cash_flow": 152622000, "dividends_paid": 21708000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 26973000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }