{ "ticker": { "uuid": "04f69d3b-d564-4ba1-a8c8-3accee620b54", "symbol": "BV", "name": "BrightView Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/04f69d3b-d564-4ba1-a8c8-3accee620b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/04f69d3b-d564-4ba1-a8c8-3accee620b54/" }, "latest_snapshot": { "ticker": { "uuid": "04f69d3b-d564-4ba1-a8c8-3accee620b54", "symbol": "BV", "name": "BrightView Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/04f69d3b-d564-4ba1-a8c8-3accee620b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/04f69d3b-d564-4ba1-a8c8-3accee620b54/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.55, "value": 0.83, "quality": 0.18, "momentum": 0.19, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 14.06, "market_cap": 1310392000, "pe_ratio": 28.1805, "earnings_yield": 0.0469, "ebitda_to_ev": 0.1192, "shareholder_yield": 0.0646, "roe": 0.0266, "piotroski_f_score": 4, "momentum_12_1": -0.1008, "volatility_252d": 0.2845 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 28.1805, "ev_ebitda": 8.3927, "earnings_yield": 0.0469, "fcf_yield": 0.1837, "shareholder_yield": 0.0646 }, "quality": { "roe": 0.0266, "roic": 0.0324, "gross_margin": 0.2177, "fcf_margin": 0.1824, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0002, "eps_growth_1y": 0.031, "fcf_growth_1y": 0.2577 }, "momentum": { "price_return_12m": -0.1358, "momentum_12_1": -0.1008, "relative_strength": -0.3041 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.18, "momentum_percentile": 0.19, "growth_composite": 82, "yield_composite": 14, "overall_composite": 45, "os_score": 0.55, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.32, "os": 0.54, "value": 0.84, "quality": 0.2, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.693, "earnings_yield": 0.0499, "shareholder_yield": 0.0738, "roe": 0.0266, "momentum_12_1": -0.2182 }, { "week_end_date": "2026-06-14", "price": 12.89, "os": 0.56, "value": 0.84, "quality": 0.18, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.8354, "earnings_yield": 0.0489, "shareholder_yield": 0.0705, "roe": 0.0266, "momentum_12_1": -0.1901 }, { "week_end_date": "2026-06-21", "price": 13.05, "os": 0.52, "value": 0.83, "quality": 0.17, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.1561, "earnings_yield": 0.0486, "shareholder_yield": 0.0696, "roe": 0.0266, "momentum_12_1": -0.1909 }, { "week_end_date": "2026-06-28", "price": 14.63, "os": 0.55, "value": 0.81, "quality": 0.19, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.3229, "earnings_yield": 0.046, "shareholder_yield": 0.0621, "roe": 0.0266, "momentum_12_1": -0.2463 }, { "week_end_date": "2026-07-05", "price": 14.4, "os": 0.54, "value": 0.82, "quality": 0.19, "momentum": 0.19, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 28.8619, "earnings_yield": 0.0464, "shareholder_yield": 0.0631, "roe": 0.0266, "momentum_12_1": -0.2153 }, { "week_end_date": "2026-07-12", "price": 14.3, "os": 0.5, "value": 0.82, "quality": 0.19, "momentum": 0.11, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 28.6615, "earnings_yield": 0.0465, "shareholder_yield": 0.0636, "roe": 0.0266, "momentum_12_1": -0.1673 }, { "week_end_date": "2026-07-19", "price": 14.52, "os": 0.53, "value": 0.82, "quality": 0.18, "momentum": 0.18, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 29.1025, "earnings_yield": 0.0462, "shareholder_yield": 0.0626, "roe": 0.0266, "momentum_12_1": -0.1772 }, { "week_end_date": "2026-07-26", "price": 14.06, "os": 0.55, "value": 0.83, "quality": 0.18, "momentum": 0.19, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 28.1805, "earnings_yield": 0.0469, "shareholder_yield": 0.0646, "roe": 0.0266, "momentum_12_1": -0.1008 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2672800000, "cost_of_revenue": 2051100000, "gross_profit": 621700000, "ebit": 135000000, "ebitda": 306500000, "pretax_income": 81300000, "tax_provision": 25300000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74500000, "total_current_assets": 666300000, "total_assets": 3392000000, "short_term_debt": 69500000, "long_term_debt": 790200000, "total_debt": 913200000, "total_liabilities": 1591900000, "total_equity": 1800100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2082200000 }, "cash_flow": { "operating_cash_flow": 291800000, "capital_expenditure": 254200000, "free_cash_flow": 546000000, "dividends_paid": 35800000, "share_repurchases": -24200000, "shares_issued": 3100000, "net_debt_issued": -63000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2767100000, "cost_of_revenue": 2121500000, "gross_profit": 645600000, "ebit": 158900000, "ebitda": 303100000, "pretax_income": 96500000, "tax_provision": 30100000, "net_income": 66400000, "net_income_to_common": 66400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140400000, "total_current_assets": 780100000, "total_assets": 3391800000, "short_term_debt": 61900000, "long_term_debt": 802500000, "total_debt": 927000000, "total_liabilities": 1609400000, "total_equity": 1782400000, "shares_outstanding": 96076000, "goodwill_and_intangibles": 2111500000 }, "cash_flow": { "operating_cash_flow": 205600000, "capital_expenditure": 78400000, "free_cash_flow": 284000000, "dividends_paid": 17800000, "share_repurchases": -3100000, "shares_issued": 3000000, "net_debt_issued": -123100000 } } ], "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": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 16500000, "ebitda": 69200000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 16500000, "ebitda": 69200000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 16500000, "ebitda": 69200000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 16500000, "ebitda": 69200000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 16500000, "ebitda": 69200000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 16500000, "ebitda": 69200000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 702900000, "cost_of_revenue": 570500000, "gross_profit": 132400000, "ebit": 21800000, "ebitda": 74500000, "pretax_income": 2300000, "tax_provision": 600000, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 629600000, "total_assets": 3373400000, "short_term_debt": 25000000, "long_term_debt": 823900000, "total_debt": 902600000, "total_liabilities": 1625300000, "total_equity": 1748100000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2070699999 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 58800000, "free_cash_flow": 105000000, "dividends_paid": 9100000, "share_repurchases": -14400000, "shares_issued": 200000, "net_debt_issued": -1400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614700000, "cost_of_revenue": 500400000, "gross_profit": 114300000, "ebit": -6900000, "ebitda": 42200000, "pretax_income": -20400000, "tax_provision": -5200000, "net_income": -15200000, "net_income_to_common": -15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 598800000, "total_assets": 3316300000, "short_term_debt": 25200000, "long_term_debt": 801100000, "total_debt": 881900000, "total_liabilities": 1554900000, "total_equity": 1761400000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2076000000 }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": 54700000, "free_cash_flow": 90800000, "dividends_paid": 9000000, "share_repurchases": -18800000, "shares_issued": 300000, "net_debt_issued": 5700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614700000, "cost_of_revenue": 500400000, "gross_profit": 114300000, "ebit": -6900000, "ebitda": 42200000, "pretax_income": -20400000, "tax_provision": -5200000, "net_income": -15200000, "net_income_to_common": -15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 598800000, "total_assets": 3316300000, "short_term_debt": 25200000, "long_term_debt": 801100000, "total_debt": 881900000, "total_liabilities": 1554900000, "total_equity": 1761400000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2076000000 }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": 54700000, "free_cash_flow": 90800000, "dividends_paid": 9000000, "share_repurchases": -18800000, "shares_issued": 300000, "net_debt_issued": 5700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614700000, "cost_of_revenue": 500400000, "gross_profit": 114300000, "ebit": -6900000, "ebitda": 42200000, "pretax_income": -20400000, "tax_provision": -5200000, "net_income": -15200000, "net_income_to_common": -15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 598800000, "total_assets": 3316300000, "short_term_debt": 25200000, "long_term_debt": 801100000, "total_debt": 881900000, "total_liabilities": 1554900000, "total_equity": 1761400000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2076000000 }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": 54700000, "free_cash_flow": 90800000, "dividends_paid": 9000000, "share_repurchases": -18800000, "shares_issued": 300000, "net_debt_issued": 5700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614700000, "cost_of_revenue": 500400000, "gross_profit": 114300000, "ebit": -6900000, "ebitda": 42200000, "pretax_income": -20400000, "tax_provision": -5200000, "net_income": -15200000, "net_income_to_common": -15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 598800000, "total_assets": 3316300000, "short_term_debt": 25200000, "long_term_debt": 801100000, "total_debt": 881900000, "total_liabilities": 1554900000, "total_equity": 1761400000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2076000000 }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": 54700000, "free_cash_flow": 90800000, "dividends_paid": 9000000, "share_repurchases": -18800000, "shares_issued": 300000, "net_debt_issued": 5700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614700000, "cost_of_revenue": 500400000, "gross_profit": 114300000, "ebit": -6900000, "ebitda": 42200000, "pretax_income": -20400000, "tax_provision": -5200000, "net_income": -15200000, "net_income_to_common": -15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 598800000, "total_assets": 3316300000, "short_term_debt": 25200000, "long_term_debt": 801100000, "total_debt": 881900000, "total_liabilities": 1554900000, "total_equity": 1761400000, "shares_outstanding": 97744000, "goodwill_and_intangibles": 2076000000 }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": 54700000, "free_cash_flow": 90800000, "dividends_paid": 9000000, "share_repurchases": -18800000, "shares_issued": 300000, "net_debt_issued": 5700000 } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }