{ "ticker": { "uuid": "1db5f50d-21c5-4892-99a2-362f1c2a3694", "symbol": "AESI", "name": "Atlas Energy Solutions Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1db5f50d-21c5-4892-99a2-362f1c2a3694/", "api_url": "https://sharemaestro.com/factors/api/tickers/1db5f50d-21c5-4892-99a2-362f1c2a3694/" }, "latest_snapshot": { "ticker": { "uuid": "1db5f50d-21c5-4892-99a2-362f1c2a3694", "symbol": "AESI", "name": "Atlas Energy Solutions Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1db5f50d-21c5-4892-99a2-362f1c2a3694/", "api_url": "https://sharemaestro.com/factors/api/tickers/1db5f50d-21c5-4892-99a2-362f1c2a3694/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.44, "value": 0.74, "quality": 0.1, "momentum": 0.26, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 11.96, "market_cap": 1493870784.64, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0659, "shareholder_yield": 0.021, "roe": -0.0845, "piotroski_f_score": 3, "momentum_12_1": 0.2367, "volatility_252d": 0.6817 }, "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": null, "ev_ebitda": 15.1762, "earnings_yield": null, "fcf_yield": 0.1253, "shareholder_yield": 0.021 }, "quality": { "roe": -0.0845, "roic": -0.0238, "gross_margin": 0.0745, "fcf_margin": 0.2529, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0841, "eps_growth_1y": null, "fcf_growth_1y": -0.5023 }, "momentum": { "price_return_12m": -0.13, "momentum_12_1": 0.2367, "relative_strength": -0.2983 }, "scores": { "value_percentile": 0.74, "quality_percentile": 0.1, "momentum_percentile": 0.26, "growth_composite": 83, "yield_composite": 68, "overall_composite": 56, "os_score": 0.44, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.68, "os": 0.28, "value": 0.33, "quality": 0.12, "momentum": 0.78, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0151, "roe": -0.0845, "momentum_12_1": 0.4576 }, { "week_end_date": "2026-06-14", "price": 16.97, "os": 0.27, "value": 0.33, "quality": 0.11, "momentum": 0.76, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0148, "roe": -0.0845, "momentum_12_1": 0.3165 }, { "week_end_date": "2026-06-21", "price": 16.2, "os": 0.23, "value": 0.34, "quality": 0.11, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0155, "roe": -0.0845, "momentum_12_1": 0.3536 }, { "week_end_date": "2026-06-28", "price": 17, "os": 0.31, "value": 0.34, "quality": 0.12, "momentum": 0.82, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0148, "roe": -0.0845, "momentum_12_1": 0.2972 }, { "week_end_date": "2026-07-05", "price": 14.47, "os": 0.44, "value": 0.68, "quality": 0.12, "momentum": 0.35, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0174, "roe": -0.0845, "momentum_12_1": 0.2074 }, { "week_end_date": "2026-07-12", "price": 14.39, "os": 0.38, "value": 0.67, "quality": 0.12, "momentum": 0.27, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0175, "roe": -0.0845, "momentum_12_1": 0.2045 }, { "week_end_date": "2026-07-19", "price": 14.07, "os": 0.44, "value": 0.69, "quality": 0.11, "momentum": 0.34, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0179, "roe": -0.0845, "momentum_12_1": 0.2338 }, { "week_end_date": "2026-07-26", "price": 11.96, "os": 0.44, "value": 0.74, "quality": 0.1, "momentum": 0.26, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.021, "roe": -0.0845, "momentum_12_1": 0.2367 } ], "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": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": -200000, "shares_issued": 253070000, "net_debt_issued": 139897000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1055957000, "cost_of_revenue": 823943000, "gross_profit": 232014000, "ebit": 114427000, "ebitda": 228950000, "pretax_income": 75780000, "tax_provision": 15836000, "net_income": 59944000, "net_income_to_common": 59944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71704000, "total_current_assets": 289418000, "total_assets": 1972652000, "short_term_debt": 53169000, "long_term_debt": 466989000, "total_debt": 530095000, "total_liabilities": 936096000, "total_equity": 1036556000, "shares_outstanding": 109176000, "goodwill_and_intangibles": 174866000 }, "cash_flow": { "operating_cash_flow": 256460000, "capital_expenditure": 373983000, "free_cash_flow": 630443000, "dividends_paid": 96895000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 217929000 } } ], "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": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -31990000, "ebitda": 21264000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -31990000, "ebitda": 21264000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -31990000, "ebitda": 21264000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -31990000, "ebitda": 21264000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -31990000, "ebitda": 21264000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -31990000, "ebitda": 21264000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -35660000, "ebitda": 17594000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 692557000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15077000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "ebit": -14795000, "ebitda": 35049000, "pretax_income": -30905000, "tax_provision": -8661000, "net_income": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 124019000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 3707000, "capital_expenditure": 21808000, "free_cash_flow": 25515000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 16597000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "ebit": -14795000, "ebitda": 35049000, "pretax_income": -30905000, "tax_provision": -8661000, "net_income": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 124019000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 3707000, "capital_expenditure": 21808000, "free_cash_flow": 25515000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 16597000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "ebit": -14795000, "ebitda": 35049000, "pretax_income": -30905000, "tax_provision": -8661000, "net_income": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 124019000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 3707000, "capital_expenditure": 21808000, "free_cash_flow": 25515000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 16597000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "ebit": -14795000, "ebitda": 35049000, "pretax_income": -30905000, "tax_provision": -8661000, "net_income": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 124019000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 3707000, "capital_expenditure": 21808000, "free_cash_flow": 25515000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 16597000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "ebit": -14795000, "ebitda": 35049000, "pretax_income": -30905000, "tax_provision": -8661000, "net_income": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 124019000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 3707000, "capital_expenditure": 21808000, "free_cash_flow": 25515000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 16597000 } } ] }, "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 } }