{ "ticker": { "uuid": "1cb28433-c093-4902-bd73-c13716ff2dab", "symbol": "WHD", "name": "Cactus Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1cb28433-c093-4902-bd73-c13716ff2dab/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cb28433-c093-4902-bd73-c13716ff2dab/" }, "latest_snapshot": { "ticker": { "uuid": "1cb28433-c093-4902-bd73-c13716ff2dab", "symbol": "WHD", "name": "Cactus Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1cb28433-c093-4902-bd73-c13716ff2dab/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cb28433-c093-4902-bd73-c13716ff2dab/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.6, "value": 0.26, "quality": 0.93, "momentum": 0.68, "coverage": 1, "confidence": 0.958, "delta": 3 }, "headline_factors": { "price": 55.12, "market_cap": 3826343861.6, "pe_ratio": 52.2796, "earnings_yield": 0.0592, "ebitda_to_ev": 0.0802, "shareholder_yield": 0.0123, "roe": 0.0615, "piotroski_f_score": 7, "momentum_12_1": 0.1389, "volatility_252d": 0.4192 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 52.2796, "ev_ebitda": 12.4697, "earnings_yield": 0.0592, "fcf_yield": 0.0942, "shareholder_yield": 0.0123 }, "quality": { "roe": 0.0615, "roic": 0.1968, "gross_margin": 0.5614, "fcf_margin": 0.321, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.045, "eps_growth_1y": -0.6161, "fcf_growth_1y": 0.2178 }, "momentum": { "price_return_12m": 0.207, "momentum_12_1": 0.1389, "relative_strength": 0.0387 }, "scores": { "value_percentile": 0.26, "quality_percentile": 0.93, "momentum_percentile": 0.68, "growth_composite": 72, "yield_composite": 78, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 56.62, "os": 0.59, "value": 0.23, "quality": 0.93, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 53.7023, "earnings_yield": 0.0577, "shareholder_yield": 0.012, "roe": 0.0615, "momentum_12_1": 0.1993 }, { "week_end_date": "2026-06-14", "price": 59.1, "os": 0.62, "value": 0.22, "quality": 0.94, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 56.0545, "earnings_yield": 0.0554, "shareholder_yield": 0.0115, "roe": 0.0615, "momentum_12_1": 0.2451 }, { "week_end_date": "2026-06-21", "price": 54.69, "os": 0.62, "value": 0.26, "quality": 0.93, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 51.8718, "earnings_yield": 0.0596, "shareholder_yield": 0.0124, "roe": 0.0615, "momentum_12_1": 0.3945 }, { "week_end_date": "2026-06-28", "price": 52.01, "os": 0.68, "value": 0.3, "quality": 0.93, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 49.3299, "earnings_yield": 0.0625, "shareholder_yield": 0.0131, "roe": 0.0615, "momentum_12_1": 0.3217 }, { "week_end_date": "2026-07-05", "price": 50.42, "os": 0.66, "value": 0.32, "quality": 0.93, "momentum": 0.68, "confidence": 0.991, "coverage": 1, "pe_ratio": 47.8218, "earnings_yield": 0.0644, "shareholder_yield": 0.0135, "roe": 0.0615, "momentum_12_1": 0.2653 }, { "week_end_date": "2026-07-12", "price": 53.79, "os": 0.45, "value": 0.28, "quality": 0.93, "momentum": 0.36, "confidence": 0.98, "coverage": 1, "pe_ratio": 51.0181, "earnings_yield": 0.0606, "shareholder_yield": 0.0126, "roe": 0.0615, "momentum_12_1": 0.3026 }, { "week_end_date": "2026-07-19", "price": 54.5, "os": 0.63, "value": 0.26, "quality": 0.93, "momentum": 0.74, "confidence": 0.969, "coverage": 1, "pe_ratio": 51.6915, "earnings_yield": 0.0598, "shareholder_yield": 0.0125, "roe": 0.0615, "momentum_12_1": 0.2705 }, { "week_end_date": "2026-07-26", "price": 55.12, "os": 0.6, "value": 0.26, "quality": 0.93, "momentum": 0.68, "confidence": 0.958, "coverage": 1, "pe_ratio": 52.2796, "earnings_yield": 0.0592, "shareholder_yield": 0.0123, "roe": 0.0615, "momentum_12_1": 0.1389 } ], "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": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": -5927000, "shares_issued": 0, "net_debt_issued": -7692000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": -5927000, "shares_issued": 0, "net_debt_issued": -7692000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": -5927000, "shares_issued": 0, "net_debt_issued": -7692000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": -5927000, "shares_issued": 0, "net_debt_issued": -7692000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": -5927000, "shares_issued": 0, "net_debt_issued": -7692000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": null, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1079051000, "cost_of_revenue": 489751000, "gross_profit": 589300000, "ebit": 265017999, "ebitda": 353453999, "pretax_income": 260668999, "tax_provision": 59027000, "net_income": 166014000, "net_income_to_common": 166014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69015000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 256017000, "capital_expenditure": 38805000, "free_cash_flow": 294822000, "dividends_paid": 53045000, "share_repurchases": -5927000, "shares_issued": 0, "net_debt_issued": -7692000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1129814000, "cost_of_revenue": 693421000, "gross_profit": 436393000, "ebit": 303100000, "ebitda": 363538000, "pretax_income": 299276000, "tax_provision": 66518000, "net_income": 185407000, "net_income_to_common": 185407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342843000, "total_current_assets": 774688000, "total_assets": 1739328000, "short_term_debt": 11110000, "long_term_debt": 30606000, "total_debt": 41716000, "total_liabilities": 475149000, "total_equity": 1071117000, "shares_outstanding": 79915000, "goodwill_and_intangibles": 367019000 }, "cash_flow": { "operating_cash_flow": 316113000, "capital_expenditure": 39176000, "free_cash_flow": 355289000, "dividends_paid": 33681000, "share_repurchases": -9331000, "shares_issued": 0, "net_debt_issued": -7882000 } } ], "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": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49724000, "ebitda": 86485000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": 39588000, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 10214000, "share_repurchases": -7899000, "shares_issued": null, "net_debt_issued": -1914000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49724000, "ebitda": 86485000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": 39588000, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 10214000, "share_repurchases": -7899000, "shares_issued": null, "net_debt_issued": -1914000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49724000, "ebitda": 86485000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": 39588000, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 10214000, "share_repurchases": -7899000, "shares_issued": null, "net_debt_issued": -1914000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49724000, "ebitda": 86485000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": 39588000, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 10214000, "share_repurchases": -7899000, "shares_issued": null, "net_debt_issued": -1914000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49724000, "ebitda": 86485000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": 39588000, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 10214000, "share_repurchases": -7899000, "shares_issued": null, "net_debt_issued": -1914000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49724000, "ebitda": 86485000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": null, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 10214000, "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": 388349000, "cost_of_revenue": 207491000, "gross_profit": 180858000, "ebit": 49504000, "ebitda": 86265000, "pretax_income": 49724000, "tax_provision": 9503000, "net_income": -48601000, "net_income_to_common": -48601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291609000, "total_current_assets": 1175403000, "total_assets": 2458081000, "short_term_debt": 15646000, "long_term_debt": 39588000, "total_debt": 55234000, "total_liabilities": 811820000, "total_equity": 1190388000, "shares_outstanding": 69026000, "goodwill_and_intangibles": 612612000 }, "cash_flow": { "operating_cash_flow": 128271000, "capital_expenditure": 9723999, "free_cash_flow": 137994999, "dividends_paid": 11716000, "share_repurchases": -7899000, "shares_issued": null, "net_debt_issued": -1914000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261203000, "cost_of_revenue": 18824000, "gross_profit": 242379000, "ebit": 61977000, "ebitda": 78138999, "pretax_income": 61977000, "tax_provision": 13675000, "net_income": 39838000, "net_income_to_common": 39838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69517000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 69869000, "capital_expenditure": 6454000, "free_cash_flow": 76323000, "dividends_paid": 14949000, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": -1869000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261203000, "cost_of_revenue": 18824000, "gross_profit": 242379000, "ebit": 61977000, "ebitda": 78138999, "pretax_income": 61977000, "tax_provision": 13675000, "net_income": 39838000, "net_income_to_common": 39838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69517000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 69869000, "capital_expenditure": 6454000, "free_cash_flow": 76323000, "dividends_paid": 14949000, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": -1869000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261203000, "cost_of_revenue": 18824000, "gross_profit": 242379000, "ebit": 61977000, "ebitda": 78138999, "pretax_income": 61977000, "tax_provision": 13675000, "net_income": 39838000, "net_income_to_common": 39838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69517000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 69869000, "capital_expenditure": 6454000, "free_cash_flow": 76323000, "dividends_paid": 14949000, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": -1869000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261203000, "cost_of_revenue": 18824000, "gross_profit": 242379000, "ebit": 61977000, "ebitda": 78138999, "pretax_income": 61977000, "tax_provision": 13675000, "net_income": 39838000, "net_income_to_common": 39838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69517000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 69869000, "capital_expenditure": 6454000, "free_cash_flow": 76323000, "dividends_paid": 14949000, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": -1869000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 261203000, "cost_of_revenue": 18824000, "gross_profit": 242379000, "ebit": 61977000, "ebitda": 78138999, "pretax_income": 61977000, "tax_provision": 13675000, "net_income": 39838000, "net_income_to_common": 39838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494582000, "total_current_assets": 954919000, "total_assets": 1871617000, "short_term_debt": 12291000, "long_term_debt": 25458000, "total_debt": 37749000, "total_liabilities": 438569000, "total_equity": 1226390000, "shares_outstanding": 69517000, "goodwill_and_intangibles": 351032000 }, "cash_flow": { "operating_cash_flow": 69869000, "capital_expenditure": 6454000, "free_cash_flow": 76323000, "dividends_paid": 14949000, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": -1869000 } } ] }, "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": "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 } }