{ "ticker": { "uuid": "1352cbc6-e5ec-4fd7-93e0-10fcef401117", "symbol": "MWH", "name": "SOLV Energy, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/1352cbc6-e5ec-4fd7-93e0-10fcef401117/", "api_url": "https://sharemaestro.com/factors/api/tickers/1352cbc6-e5ec-4fd7-93e0-10fcef401117/" }, "latest_snapshot": { "ticker": { "uuid": "1352cbc6-e5ec-4fd7-93e0-10fcef401117", "symbol": "MWH", "name": "SOLV Energy, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/1352cbc6-e5ec-4fd7-93e0-10fcef401117/", "api_url": "https://sharemaestro.com/factors/api/tickers/1352cbc6-e5ec-4fd7-93e0-10fcef401117/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.18, "value": 0.1, "quality": 0.8, "momentum": 0.35, "coverage": 0.848, "confidence": 0.812, "delta": 15 }, "headline_factors": { "price": 27.27, "market_cap": 5748201195.12, "pe_ratio": 38.5312, "earnings_yield": 0.0336, "ebitda_to_ev": 0.0483, "shareholder_yield": 0.0159, "roe": 0.3449, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 0.5398 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 38.5312, "ev_ebitda": 20.7217, "earnings_yield": 0.0336, "fcf_yield": 0.0606, "shareholder_yield": 0.0159 }, "quality": { "roe": 0.3449, "roic": 1.4891, "gross_margin": 0.1632, "fcf_margin": 0.1418, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.3478, "eps_growth_1y": 1.9433, "fcf_growth_1y": 1.798 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.1, "quality_percentile": 0.8, "momentum_percentile": 0.35, "growth_composite": 4, "yield_composite": 73, "overall_composite": 82, "os_score": 0.18, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.81, "os": 0.23, "value": 0.07, "quality": 0.8, "momentum": 0.52, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 46.1181, "earnings_yield": 0.0281, "shareholder_yield": 0.0133, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 31.75, "os": 0.28, "value": 0.07, "quality": 0.81, "momentum": 0.6, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 44.6281, "earnings_yield": 0.029, "shareholder_yield": 0.0137, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 34.21, "os": 0.19, "value": 0.06, "quality": 0.8, "momentum": 0.47, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 48.3371, "earnings_yield": 0.0268, "shareholder_yield": 0.0127, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 35.84, "os": 0.24, "value": 0.06, "quality": 0.81, "momentum": 0.58, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 50.6402, "earnings_yield": 0.0256, "shareholder_yield": 0.0121, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 30.45, "os": 0.17, "value": 0.08, "quality": 0.8, "momentum": 0.37, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 43.0244, "earnings_yield": 0.0301, "shareholder_yield": 0.0142, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 28.92, "os": 0.19, "value": 0.09, "quality": 0.81, "momentum": 0.39, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 40.8626, "earnings_yield": 0.0317, "shareholder_yield": 0.015, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 28.41, "os": 0.33, "value": 0.1, "quality": 0.81, "momentum": 0.64, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 40.142, "earnings_yield": 0.0322, "shareholder_yield": 0.0152, "roe": 0.3449, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 27.27, "os": 0.18, "value": 0.1, "quality": 0.8, "momentum": 0.35, "confidence": 0.812, "coverage": 0.848, "pe_ratio": 38.5312, "earnings_yield": 0.0336, "shareholder_yield": 0.0159, "roe": 0.3449, "momentum_12_1": null } ], "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": 2490496000, "cost_of_revenue": 2084011000, "gross_profit": 406485000, "ebit": 195444000, "ebitda": 280987000, "pretax_income": 153346000, "tax_provision": 3643000, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490496000, "cost_of_revenue": 2084011000, "gross_profit": 406485000, "ebit": 195444000, "ebitda": 280987000, "pretax_income": 153346000, "tax_provision": 3643000, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490496000, "cost_of_revenue": 2084011000, "gross_profit": 406485000, "ebit": 195444000, "ebitda": 280987000, "pretax_income": 153346000, "tax_provision": 3643000, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490496000, "cost_of_revenue": 2084011000, "gross_profit": 406485000, "ebit": 195444000, "ebitda": 280987000, "pretax_income": 153346000, "tax_provision": 3643000, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490496000, "cost_of_revenue": 2026263000, "gross_profit": 464233000, "ebit": 195444000, "ebitda": 291619000, "pretax_income": 153346000, "tax_provision": null, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 899285000, "total_assets": 1816272000, "short_term_debt": 9024000, "long_term_debt": 413305000, "total_debt": 413305000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 199415436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490496000, "cost_of_revenue": 2026263000, "gross_profit": 464233000, "ebit": 195444000, "ebitda": 291619000, "pretax_income": 153346000, "tax_provision": null, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 899285000, "total_assets": 1816272000, "short_term_debt": 9024000, "long_term_debt": 413305000, "total_debt": 413305000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 199415436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490496000, "cost_of_revenue": 2026263000, "gross_profit": 464233000, "ebit": 195444000, "ebitda": 291619000, "pretax_income": 153346000, "tax_provision": null, "net_income": 149183000, "net_income_to_common": 149183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 899285000, "total_assets": 1816272000, "short_term_debt": 9024000, "long_term_debt": 413305000, "total_debt": 413305000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 199415436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 331645000, "capital_expenditure": 21411000, "free_cash_flow": 353056000, "dividends_paid": 91248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27413000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1847803000, "cost_of_revenue": 1588639000, "gross_profit": 259164000, "ebit": 65916000, "ebitda": 150752000, "pretax_income": 62210000, "tax_provision": 7961000, "net_income": 49916000, "net_income_to_common": 49916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207987000, "total_current_assets": 588306000, "total_assets": 1478031000, "short_term_debt": 6246000, "long_term_debt": 378609000, "total_debt": 378609000, "total_liabilities": 1084584000, "total_equity": 393447000, "shares_outstanding": 199415436, "goodwill_and_intangibles": 808584000 }, "cash_flow": { "operating_cash_flow": 117613000, "capital_expenditure": 8569000, "free_cash_flow": 126182000, "dividends_paid": 10525000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -26388000 } } ], "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": 676805000, "cost_of_revenue": 572611000, "gross_profit": 104194000, "ebit": -7181000, "ebitda": 16549000, "pretax_income": -23248000, "tax_provision": 4166000, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 933353000, "total_assets": 1956606000, "short_term_debt": 21078000, "long_term_debt": 19703000, "total_debt": 80523000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 676805000, "cost_of_revenue": 572611000, "gross_profit": 104194000, "ebit": -7181000, "ebitda": 16549000, "pretax_income": -23248000, "tax_provision": 4166000, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 933353000, "total_assets": 1956606000, "short_term_debt": 21078000, "long_term_debt": 19703000, "total_debt": 80523000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 676805000, "cost_of_revenue": 572611000, "gross_profit": 104194000, "ebit": -7181000, "ebitda": 16549000, "pretax_income": -23248000, "tax_provision": 4166000, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 933353000, "total_assets": 1956606000, "short_term_debt": 21078000, "long_term_debt": 19703000, "total_debt": 80523000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 676805000, "cost_of_revenue": 572611000, "gross_profit": 104194000, "ebit": -7181000, "ebitda": 16549000, "pretax_income": -23248000, "tax_provision": 4166000, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 933353000, "total_assets": 1956606000, "short_term_debt": 21078000, "long_term_debt": 19703000, "total_debt": 80523000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 676805000, "cost_of_revenue": 557732000, "gross_profit": 119073000, "ebit": -7181000, "ebitda": 7379000, "pretax_income": -23248000, "tax_provision": null, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 946650000, "total_assets": 1956606000, "short_term_debt": 6617000, "long_term_debt": 19703000, "total_debt": 19703000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 676805000, "cost_of_revenue": 557732000, "gross_profit": 119073000, "ebit": -7181000, "ebitda": 7379000, "pretax_income": -23248000, "tax_provision": null, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 946650000, "total_assets": 1956606000, "short_term_debt": 6617000, "long_term_debt": 19703000, "total_debt": 19703000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 676805000, "cost_of_revenue": 557732000, "gross_profit": 119073000, "ebit": -7181000, "ebitda": 7379000, "pretax_income": -23248000, "tax_provision": null, "net_income": -23358000, "net_income_to_common": -23358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384911000, "total_current_assets": 946650000, "total_assets": 1956606000, "short_term_debt": 6617000, "long_term_debt": 19703000, "total_debt": 19703000, "total_liabilities": 1145382000, "total_equity": 432520000, "shares_outstanding": 202476708, "goodwill_and_intangibles": 776546000 }, "cash_flow": { "operating_cash_flow": 14241000, "capital_expenditure": 10440000, "free_cash_flow": 24681000, "dividends_paid": 144845000, "share_repurchases": null, "shares_issued": 552542000, "net_debt_issued": -409627000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 793630000, "cost_of_revenue": 665091000, "gross_profit": 128538999, "ebit": 45247000, "ebitda": 68898000, "pretax_income": 37270000, "tax_provision": 1801000, "net_income": 35535000, "net_income_to_common": 35535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 208993000, "capital_expenditure": 8248000, "free_cash_flow": 217241000, "dividends_paid": 4616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5370000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 793630000, "cost_of_revenue": 665091000, "gross_profit": 128538999, "ebit": 45247000, "ebitda": 68898000, "pretax_income": 37270000, "tax_provision": 1801000, "net_income": 35535000, "net_income_to_common": 35535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 208993000, "capital_expenditure": 8248000, "free_cash_flow": 217241000, "dividends_paid": 4616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5370000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 793630000, "cost_of_revenue": 665091000, "gross_profit": 128538999, "ebit": 45247000, "ebitda": 68898000, "pretax_income": 37270000, "tax_provision": 1801000, "net_income": 35535000, "net_income_to_common": 35535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 208993000, "capital_expenditure": 8248000, "free_cash_flow": 217241000, "dividends_paid": 4616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5370000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 793630000, "cost_of_revenue": 665091000, "gross_profit": 128538999, "ebit": 45247000, "ebitda": 68898000, "pretax_income": 37270000, "tax_provision": 1801000, "net_income": 35535000, "net_income_to_common": 35535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 881551000, "total_assets": 1816272000, "short_term_debt": 22002000, "long_term_debt": 413305000, "total_debt": 471866000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 202490436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 208993000, "capital_expenditure": 8248000, "free_cash_flow": 217241000, "dividends_paid": 4616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5370000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 793630000, "cost_of_revenue": 649758000, "gross_profit": 143872000, "ebit": 45247000, "ebitda": 73218000, "pretax_income": 1250000, "tax_provision": null, "net_income": 67417000, "net_income_to_common": 67417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394876000, "total_current_assets": 899285000, "total_assets": 1816272000, "short_term_debt": 9024000, "long_term_debt": 413305000, "total_debt": 413305000, "total_liabilities": 1361047000, "total_equity": 452195000, "shares_outstanding": 199415436, "goodwill_and_intangibles": 791669000 }, "cash_flow": { "operating_cash_flow": 208993000, "capital_expenditure": 8248000, "free_cash_flow": 217241000, "dividends_paid": 4616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5370000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "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 } }