{ "ticker": { "uuid": "142eacee-bdad-470a-b3ed-cd24d7b68ceb", "symbol": "TSEM", "name": "Tower Semiconductor Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/142eacee-bdad-470a-b3ed-cd24d7b68ceb/", "api_url": "https://sharemaestro.com/factors/api/tickers/142eacee-bdad-470a-b3ed-cd24d7b68ceb/" }, "latest_snapshot": { "ticker": { "uuid": "142eacee-bdad-470a-b3ed-cd24d7b68ceb", "symbol": "TSEM", "name": "Tower Semiconductor Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/142eacee-bdad-470a-b3ed-cd24d7b68ceb/", "api_url": "https://sharemaestro.com/factors/api/tickers/142eacee-bdad-470a-b3ed-cd24d7b68ceb/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.44, "value": 0.01, "quality": 0.81, "momentum": 0.99, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 234.1, "market_cap": 26460613284, "pe_ratio": 107.844, "earnings_yield": 0.0103, "ebitda_to_ev": 0.022, "shareholder_yield": 0, "roe": 0.0825, "piotroski_f_score": 6, "momentum_12_1": 4.9073, "volatility_252d": 0.6755 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 107.844, "ev_ebitda": 45.3834, "earnings_yield": 0.0103, "fcf_yield": 0.0497, "shareholder_yield": 0 }, "quality": { "roe": 0.0825, "roic": 0.0854, "gross_margin": 0.2477, "fcf_margin": 0.8093, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1053, "eps_growth_1y": 0.2065, "fcf_growth_1y": 0.4877 }, "momentum": { "price_return_12m": 3.8228, "momentum_12_1": 4.9073, "relative_strength": 3.6267 }, "scores": { "value_percentile": 0.01, "quality_percentile": 0.81, "momentum_percentile": 0.99, "growth_composite": 14, "yield_composite": 81, "overall_composite": 56, "os_score": 0.44, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 235.48, "os": 0.42, "value": 0.01, "quality": 0.79, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 113.8159, "earnings_yield": 0.0097, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 4.2519 }, { "week_end_date": "2026-06-14", "price": 262.92, "os": 0.43, "value": 0.01, "quality": 0.81, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 127.0786, "earnings_yield": 0.0087, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 6.193 }, { "week_end_date": "2026-06-21", "price": 286.74, "os": 0.44, "value": 0.01, "quality": 0.82, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 138.5916, "earnings_yield": 0.008, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 6.1791 }, { "week_end_date": "2026-06-28", "price": 249.91, "os": 0.38, "value": 0.01, "quality": 0.79, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 120.7904, "earnings_yield": 0.0092, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 4.8768 }, { "week_end_date": "2026-07-05", "price": 219.05, "os": 0.43, "value": 0.02, "quality": 0.81, "momentum": 0.98, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 105.8746, "earnings_yield": 0.0105, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 4.075 }, { "week_end_date": "2026-07-12", "price": 222.75, "os": 0.43, "value": 0.02, "quality": 0.79, "momentum": 0.98, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 102.6154, "earnings_yield": 0.0108, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 4.8053 }, { "week_end_date": "2026-07-19", "price": 234.1, "os": 0.44, "value": 0.01, "quality": 0.81, "momentum": 0.99, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 107.844, "earnings_yield": 0.0103, "shareholder_yield": 0, "roe": 0.0825, "momentum_12_1": 4.9073 } ], "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": 1566104000, "cost_of_revenue": 1202250000, "gross_profit": 363854000, "ebit": 240383000, "ebitda": 543495000, "pretax_income": 240383000, "tax_provision": 21569000, "net_income": 220470000, "net_income_to_common": 220470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 113597000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 395482000, "capital_expenditure": 436561000, "free_cash_flow": 832043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33353000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566104000, "cost_of_revenue": 1202250000, "gross_profit": 363854000, "ebit": 240383000, "ebitda": 543495000, "pretax_income": 240383000, "tax_provision": 21569000, "net_income": 220470000, "net_income_to_common": 220470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 113597000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 395482000, "capital_expenditure": 436561000, "free_cash_flow": 832043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33353000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566104000, "cost_of_revenue": 1202250000, "gross_profit": 363854000, "ebit": 240383000, "ebitda": 543495000, "pretax_income": 240383000, "tax_provision": 21569000, "net_income": 220470000, "net_income_to_common": 220470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 113597000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 395482000, "capital_expenditure": 436561000, "free_cash_flow": 832043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33353000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566104000, "cost_of_revenue": 1202250000, "gross_profit": 363854000, "ebit": 240383000, "ebitda": 543495000, "pretax_income": 240383000, "tax_provision": 21569000, "net_income": 220470000, "net_income_to_common": 220470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 113597000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 395482000, "capital_expenditure": 436561000, "free_cash_flow": 832043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33353000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566104000, "cost_of_revenue": 1202250000, "gross_profit": 363854000, "ebit": 240383000, "ebitda": 543495000, "pretax_income": 240383000, "tax_provision": 21569000, "net_income": 220470000, "net_income_to_common": 220470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 113597000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 395482000, "capital_expenditure": 436561000, "free_cash_flow": 832043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33353000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566104000, "cost_of_revenue": 1202250000, "gross_profit": 363854000, "ebit": 194172000, "ebitda": 497284000, "pretax_income": 240383000, "tax_provision": 21569000, "net_income": 220470000, "net_income_to_common": 220470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 113597000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 395482000, "capital_expenditure": 436561000, "free_cash_flow": 832043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33353000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1436122000, "cost_of_revenue": 1096680000, "gross_profit": 339442000, "ebit": 185044000, "ebitda": 451323000, "pretax_income": 217427000, "tax_provision": 10205000, "net_income": 207864000, "net_income_to_common": 207864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271894000, "total_current_assets": 1760289000, "total_assets": 3080485000, "short_term_debt": 48376000, "long_term_debt": 132437000, "total_debt": 180813000, "total_liabilities": 440305000, "total_equity": 2653318000, "shares_outstanding": 112343000, "goodwill_and_intangibles": 12768000 }, "cash_flow": { "operating_cash_flow": 448682000, "capital_expenditure": 436153000, "free_cash_flow": 884835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -32455000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1436122000, "cost_of_revenue": 1096680000, "gross_profit": 339442000, "ebit": 185044000, "ebitda": 451323000, "pretax_income": 217427000, "tax_provision": 10205000, "net_income": 207864000, "net_income_to_common": 207864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271894000, "total_current_assets": 1760289000, "total_assets": 3080485000, "short_term_debt": 48376000, "long_term_debt": 132437000, "total_debt": 180813000, "total_liabilities": 440305000, "total_equity": 2653318000, "shares_outstanding": 112343000, "goodwill_and_intangibles": 12768000 }, "cash_flow": { "operating_cash_flow": 448682000, "capital_expenditure": 436153000, "free_cash_flow": 884835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -32455000 } } ], "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": 413631000, "cost_of_revenue": 302680000, "gross_profit": 110951000, "ebit": 74083000, "ebitda": 157008000, "pretax_income": 74083000, "tax_provision": 6518000, "net_income": 65032000, "net_income_to_common": 65032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243309000, "total_current_assets": 2028941000, "total_assets": 3700620000, "short_term_debt": 25108000, "long_term_debt": 130748000, "total_debt": 155855999, "total_liabilities": 726520000, "total_equity": 2974100000, "shares_outstanding": 114342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 509969000, "capital_expenditure": 156368000, "free_cash_flow": 666337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 413631000, "cost_of_revenue": 302680000, "gross_profit": 110951000, "ebit": 74083000, "ebitda": 157008000, "pretax_income": 74083000, "tax_provision": 6518000, "net_income": 65032000, "net_income_to_common": 65032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243309000, "total_current_assets": 2028941000, "total_assets": 3700620000, "short_term_debt": 25108000, "long_term_debt": 130748000, "total_debt": 155855999, "total_liabilities": 726520000, "total_equity": 2974100000, "shares_outstanding": 114342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 509969000, "capital_expenditure": 156368000, "free_cash_flow": 666337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 413631000, "cost_of_revenue": 302680000, "gross_profit": 110951000, "ebit": 74083000, "ebitda": 157008000, "pretax_income": 74083000, "tax_provision": 6518000, "net_income": 65032000, "net_income_to_common": 65032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243309000, "total_current_assets": 2028941000, "total_assets": 3700620000, "short_term_debt": 25108000, "long_term_debt": 130748000, "total_debt": 155855999, "total_liabilities": 726520000, "total_equity": 2974100000, "shares_outstanding": 114342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 509969000, "capital_expenditure": 156368000, "free_cash_flow": 666337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 413631000, "cost_of_revenue": 302680000, "gross_profit": 110951000, "ebit": 74083000, "ebitda": 157008000, "pretax_income": 74083000, "tax_provision": 6518000, "net_income": 65032000, "net_income_to_common": 65032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243309000, "total_current_assets": 2028941000, "total_assets": 3700620000, "short_term_debt": 25108000, "long_term_debt": 130748000, "total_debt": 155855999, "total_liabilities": 726520000, "total_equity": 2974100000, "shares_outstanding": 114342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 509969000, "capital_expenditure": 156368000, "free_cash_flow": 666337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 413631000, "cost_of_revenue": 302680000, "gross_profit": 110951000, "ebit": 74083000, "ebitda": 157008000, "pretax_income": 74083000, "tax_provision": 6518000, "net_income": 65032000, "net_income_to_common": 65032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243309000, "total_current_assets": 2028941000, "total_assets": 3700620000, "short_term_debt": 25108000, "long_term_debt": 130748000, "total_debt": 155855999, "total_liabilities": 726520000, "total_equity": 2974100000, "shares_outstanding": 114342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 509969000, "capital_expenditure": 156368000, "free_cash_flow": 666337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 413631000, "cost_of_revenue": 302680000, "gross_profit": 110951000, "ebit": 64565000, "ebitda": 147490000, "pretax_income": 74083000, "tax_provision": 6518000, "net_income": 65032000, "net_income_to_common": 65032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243309000, "total_current_assets": 2028941000, "total_assets": 3700620000, "short_term_debt": 25108000, "long_term_debt": 130748000, "total_debt": 155855999, "total_liabilities": 726520000, "total_equity": 2974100000, "shares_outstanding": 114342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 509969000, "capital_expenditure": 156368000, "free_cash_flow": 666337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 440206000, "cost_of_revenue": 322594000, "gross_profit": 117612000, "ebit": 81564000, "ebitda": 158020000, "pretax_income": 81564000, "tax_provision": 1505000, "net_income": 80132000, "net_income_to_common": 80132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 114191000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 47248228, "capital_expenditure": 122581678, "free_cash_flow": 169829906, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -18516000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 440206000, "cost_of_revenue": 322594000, "gross_profit": 117612000, "ebit": 81564000, "ebitda": 158020000, "pretax_income": 81564000, "tax_provision": 1505000, "net_income": 80132000, "net_income_to_common": 80132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 114191000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 47248228, "capital_expenditure": 122581678, "free_cash_flow": 169829906, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -18516000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 440206000, "cost_of_revenue": 322594000, "gross_profit": 117612000, "ebit": 81564000, "ebitda": 158020000, "pretax_income": 81564000, "tax_provision": 1505000, "net_income": 80132000, "net_income_to_common": 80132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 114191000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 47248228, "capital_expenditure": 122581678, "free_cash_flow": 169829906, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -18516000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 440206000, "cost_of_revenue": 322594000, "gross_profit": 117612000, "ebit": 81564000, "ebitda": 158020000, "pretax_income": 81564000, "tax_provision": 1505000, "net_income": 80132000, "net_income_to_common": 80132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 114191000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 47248228, "capital_expenditure": 122581678, "free_cash_flow": 169829906, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -18516000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 440206000, "cost_of_revenue": 322594000, "gross_profit": 117612000, "ebit": 81564000, "ebitda": 158020000, "pretax_income": 81564000, "tax_provision": 1505000, "net_income": 80132000, "net_income_to_common": 80132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 114191000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 47248228, "capital_expenditure": 122581678, "free_cash_flow": 169829906, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -18516000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 440206000, "cost_of_revenue": 322594000, "gross_profit": 117612000, "ebit": 81564000, "ebitda": 158020000, "pretax_income": 81564000, "tax_provision": 1505000, "net_income": 80132000, "net_income_to_common": 80132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235369000, "total_current_assets": 1709622000, "total_assets": 3322290000, "short_term_debt": 28112000, "long_term_debt": 133406000, "total_debt": 161518000, "total_liabilities": 417707000, "total_equity": 2904583000, "shares_outstanding": 114191000, "goodwill_and_intangibles": 10981000 }, "cash_flow": { "operating_cash_flow": 47248228, "capital_expenditure": 122581678, "free_cash_flow": 169829906, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -18516000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }