{ "ticker": { "uuid": "161fd702-2721-4622-adb8-5bd17077b518", "symbol": "MDA", "name": "MDA Space Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/161fd702-2721-4622-adb8-5bd17077b518/", "api_url": "https://sharemaestro.com/factors/api/tickers/161fd702-2721-4622-adb8-5bd17077b518/" }, "latest_snapshot": { "ticker": { "uuid": "161fd702-2721-4622-adb8-5bd17077b518", "symbol": "MDA", "name": "MDA Space Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/161fd702-2721-4622-adb8-5bd17077b518/", "api_url": "https://sharemaestro.com/factors/api/tickers/161fd702-2721-4622-adb8-5bd17077b518/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.04, "value": 0.04, "quality": 0.25, "momentum": 0.35, "coverage": 0.879, "confidence": 0.842, "delta": 3 }, "headline_factors": { "price": 29.57, "market_cap": 4787948999.37, "pe_ratio": 62.7891, "earnings_yield": 0.0191, "ebitda_to_ev": 0.0441, "shareholder_yield": 0, "roe": 0.0574, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.8321 }, "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": 62.7891, "ev_ebitda": 22.6859, "earnings_yield": 0.0191, "fcf_yield": 0.0627, "shareholder_yield": 0 }, "quality": { "roe": 0.0574, "roic": 0.0551, "gross_margin": 0.1953, "fcf_margin": 0.2314, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.4542, "eps_growth_1y": 0.0871, "fcf_growth_1y": -0.6991 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.25, "momentum_percentile": 0.35, "growth_composite": 19, "yield_composite": 85, "overall_composite": 96, "os_score": 0.04, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.33, "os": 0.07, "value": 0.03, "quality": 0.26, "momentum": 0.62, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 69.7445, "earnings_yield": 0.0171, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 37.27, "os": 0.07, "value": 0.04, "quality": 0.25, "momentum": 0.55, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 67.8157, "earnings_yield": 0.0176, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 39.4, "os": 0.05, "value": 0.03, "quality": 0.26, "momentum": 0.47, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 71.6914, "earnings_yield": 0.0166, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 35.64, "os": 0.07, "value": 0.04, "quality": 0.29, "momentum": 0.57, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 64.8498, "earnings_yield": 0.0184, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 40.75, "os": 0.04, "value": 0.03, "quality": 0.29, "momentum": 0.37, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 74.1479, "earnings_yield": 0.0161, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 34, "os": 0.04, "value": 0.04, "quality": 0.26, "momentum": 0.38, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 61.9407, "earnings_yield": 0.0193, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 30.24, "os": 0.07, "value": 0.04, "quality": 0.25, "momentum": 0.62, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 64.2118, "earnings_yield": 0.0186, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 29.57, "os": 0.04, "value": 0.04, "quality": 0.25, "momentum": 0.35, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 62.7891, "earnings_yield": 0.0191, "shareholder_yield": 0, "roe": 0.0574, "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": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 91025000, "ebitda": 193409920, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 91025000, "ebitda": 193409920, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 91025000, "ebitda": 193409920, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 91025000, "ebitda": 193409920, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 91025000, "ebitda": 193409920, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 91025000, "ebitda": 193409920, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 82577880, "ebitda": 184962800, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 166600000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 750561490, "cost_of_revenue": 587468460, "gross_profit": 163093030, "ebit": 67196830, "ebitda": 130432730, "pretax_income": 47739630, "tax_provision": -7435430, "net_income": 55175060, "net_income_to_common": 55175060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115839830, "total_current_assets": 435354850, "total_assets": 1805002750, "short_term_debt": 11257380, "long_term_debt": null, "total_debt": 95062320, "total_liabilities": 987800350, "total_equity": 817202400, "shares_outstanding": 126049042, "goodwill_and_intangibles": 709492900 }, "cash_flow": { "operating_cash_flow": 564745230, "capital_expenditure": 98119880, "free_cash_flow": 662865110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -447900000 } } ], "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": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 28613016, "ebitda": 61827120, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 28613016, "ebitda": 61827120, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 28613016, "ebitda": 61827120, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 28613016, "ebitda": 61827120, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 28613016, "ebitda": 61827120, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 28613016, "ebitda": 61827120, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 23221115, "ebitda": 56435219, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 273692844, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": 441500000, "net_debt_issued": -33000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "ebit": 16093220, "ebitda": 49808880, "pretax_income": 13471700, "tax_provision": -4005100, "net_income": 17476800, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 126321000, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 39978180, "capital_expenditure": 28254160, "free_cash_flow": 68232340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "ebit": 16093220, "ebitda": 49808880, "pretax_income": 13471700, "tax_provision": -4005100, "net_income": 17476800, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 126321000, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 39978180, "capital_expenditure": 28254160, "free_cash_flow": 68232340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "ebit": 16093220, "ebitda": 49808880, "pretax_income": 13471700, "tax_provision": -4005100, "net_income": 17476800, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 126321000, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 39978180, "capital_expenditure": 28254160, "free_cash_flow": 68232340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "ebit": 16093220, "ebitda": 49808880, "pretax_income": 13471700, "tax_provision": -4005100, "net_income": 17476800, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 126321000, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 39978180, "capital_expenditure": 28254160, "free_cash_flow": 68232340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "ebit": 16093220, "ebitda": 49808880, "pretax_income": 13471700, "tax_provision": -4005100, "net_income": 17476800, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 299363020, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 126321000, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 39978180, "capital_expenditure": 28254160, "free_cash_flow": 68232340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13100000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }