{ "ticker": { "uuid": "1e724112-4d73-421b-ad53-9ba34cf08164", "symbol": "SPH", "name": "Suburban Propane Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1e724112-4d73-421b-ad53-9ba34cf08164/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e724112-4d73-421b-ad53-9ba34cf08164/" }, "latest_snapshot": { "ticker": { "uuid": "1e724112-4d73-421b-ad53-9ba34cf08164", "symbol": "SPH", "name": "Suburban Propane Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1e724112-4d73-421b-ad53-9ba34cf08164/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e724112-4d73-421b-ad53-9ba34cf08164/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.86, "value": 0.88, "quality": 0.77, "momentum": 0.3, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 18.56, "market_cap": 1231327137.92, "pe_ratio": 9.2337, "earnings_yield": 0.081, "ebitda_to_ev": 0.1082, "shareholder_yield": 0.051, "roe": 0.1793, "piotroski_f_score": 7, "momentum_12_1": 0.0019, "volatility_252d": 0.2054 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 9.2337, "ev_ebitda": 9.2397, "earnings_yield": 0.081, "fcf_yield": 0.1078, "shareholder_yield": 0.051 }, "quality": { "roe": 0.1793, "roic": 0.099, "gross_margin": 0.322, "fcf_margin": 0.2005, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.0219, "eps_growth_1y": 0.4072, "fcf_growth_1y": 0.247 }, "momentum": { "price_return_12m": 0.0693, "momentum_12_1": 0.0019, "relative_strength": -0.099 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.77, "momentum_percentile": 0.3, "growth_composite": 66, "yield_composite": 10, "overall_composite": 14, "os_score": 0.86, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.25, "os": 0.89, "value": 0.93, "quality": 0.82, "momentum": 0.35, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.577, "earnings_yield": 0.1524, "shareholder_yield": 0.0492, "roe": 0.1793, "momentum_12_1": 0.145 }, { "week_end_date": "2026-06-14", "price": 17.86, "os": 0.96, "value": 0.94, "quality": 0.84, "momentum": 0.66, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 8.8855, "earnings_yield": 0.1633, "shareholder_yield": 0.053, "roe": 0.1793, "momentum_12_1": 0.1783 }, { "week_end_date": "2026-06-21", "price": 16.55, "os": 0.89, "value": 0.95, "quality": 0.85, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 8.2337, "earnings_yield": 0.1751, "shareholder_yield": 0.0572, "roe": 0.1793, "momentum_12_1": 0.1407 }, { "week_end_date": "2026-06-28", "price": 17.39, "os": 0.91, "value": 0.95, "quality": 0.84, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 8.6516, "earnings_yield": 0.1674, "shareholder_yield": 0.0544, "roe": 0.1793, "momentum_12_1": 0.1159 }, { "week_end_date": "2026-07-05", "price": 17.51, "os": 0.9, "value": 0.95, "quality": 0.83, "momentum": 0.31, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 8.7113, "earnings_yield": 0.1663, "shareholder_yield": 0.054, "roe": 0.1793, "momentum_12_1": 0.1211 }, { "week_end_date": "2026-07-12", "price": 17.83, "os": 0.86, "value": 0.89, "quality": 0.8, "momentum": 0.23, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 8.8705, "earnings_yield": 0.0826, "shareholder_yield": 0.0531, "roe": 0.1793, "momentum_12_1": 0.0357 }, { "week_end_date": "2026-07-19", "price": 18.12, "os": 0.85, "value": 0.89, "quality": 0.77, "momentum": 0.27, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 9.0148, "earnings_yield": 0.082, "shareholder_yield": 0.0522, "roe": 0.1793, "momentum_12_1": -0.0372 }, { "week_end_date": "2026-07-26", "price": 18.56, "os": 0.86, "value": 0.88, "quality": 0.77, "momentum": 0.3, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 9.2337, "earnings_yield": 0.081, "shareholder_yield": 0.051, "roe": 0.1793, "momentum_12_1": 0.0019 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": 23459000, "net_debt_issued": -1800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": 23459000, "net_debt_issued": -1800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": 23459000, "net_debt_issued": -1800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": 23459000, "net_debt_issued": -1800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": 23459000, "net_debt_issued": -1800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1329758000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": 23459000, "net_debt_issued": -1800000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1327172000, "cost_of_revenue": 522196000, "gross_profit": 804976000, "ebit": 149498000, "ebitda": 216473000, "pretax_income": 74908000, "tax_provision": 734000, "net_income": 74174000, "net_income_to_common": 74174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3219000, "total_current_assets": 157544000, "total_assets": 2272761000, "short_term_debt": 35616000, "long_term_debt": 1210326000, "total_debt": 1349739000, "total_liabilities": 1725701000, "total_equity": 547060000, "shares_outstanding": 64841000, "goodwill_and_intangibles": 1225764000 }, "cash_flow": { "operating_cash_flow": 160585000, "capital_expenditure": 59429000, "free_cash_flow": 220014000, "dividends_paid": 83090000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 19000000 } } ], "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": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 157356000, "ebitda": 173607000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 1364574000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": -14000, "shares_issued": null, "net_debt_issued": -64300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 157356000, "ebitda": 173607000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 1364574000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": -14000, "shares_issued": null, "net_debt_issued": -64300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 157356000, "ebitda": 173607000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 1364574000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": -14000, "shares_issued": null, "net_debt_issued": -64300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 157356000, "ebitda": 173607000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 105526000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": -14000, "shares_issued": null, "net_debt_issued": -64300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 157356000, "ebitda": 173607000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 105526000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": -14000, "shares_issued": null, "net_debt_issued": -64300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 157356000, "ebitda": 173607000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 105526000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "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": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 159269000, "ebitda": 175520000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 105526000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": -14000, "shares_issued": null, "net_debt_issued": -64300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "ebit": 65767000, "ebitda": 82631000, "pretax_income": 46011000, "tax_provision": 231000, "net_income": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3511000, "total_current_assets": 236028000, "total_assets": 2395780000, "short_term_debt": 32776000, "long_term_debt": 1322505000, "total_debt": 1514609000, "total_liabilities": 1769561000, "total_equity": 626219000, "shares_outstanding": 66470000, "goodwill_and_intangibles": 1255762000 }, "cash_flow": { "operating_cash_flow": -47666000, "capital_expenditure": 19805000, "free_cash_flow": -27861000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": 3148000, "net_debt_issued": 115400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "ebit": 65767000, "ebitda": 82631000, "pretax_income": 46011000, "tax_provision": 231000, "net_income": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3511000, "total_current_assets": 236028000, "total_assets": 2395780000, "short_term_debt": 32776000, "long_term_debt": 1322505000, "total_debt": 1514609000, "total_liabilities": 1769561000, "total_equity": 626219000, "shares_outstanding": 66470000, "goodwill_and_intangibles": 1255762000 }, "cash_flow": { "operating_cash_flow": -47666000, "capital_expenditure": 19805000, "free_cash_flow": -27861000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": 3148000, "net_debt_issued": 115400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "ebit": 65767000, "ebitda": 82631000, "pretax_income": 46011000, "tax_provision": 231000, "net_income": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3511000, "total_current_assets": 236028000, "total_assets": 2395780000, "short_term_debt": 32776000, "long_term_debt": 1322505000, "total_debt": 1514609000, "total_liabilities": 1769561000, "total_equity": 626219000, "shares_outstanding": 66470000, "goodwill_and_intangibles": 1255762000 }, "cash_flow": { "operating_cash_flow": -47666000, "capital_expenditure": 19805000, "free_cash_flow": -27861000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": 3148000, "net_debt_issued": 115400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "ebit": 65767000, "ebitda": 82631000, "pretax_income": 46011000, "tax_provision": 231000, "net_income": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3511000, "total_current_assets": 236028000, "total_assets": 2395780000, "short_term_debt": 32776000, "long_term_debt": 1322505000, "total_debt": 1514609000, "total_liabilities": 1769561000, "total_equity": 626219000, "shares_outstanding": 66470000, "goodwill_and_intangibles": 1255762000 }, "cash_flow": { "operating_cash_flow": -47666000, "capital_expenditure": 19805000, "free_cash_flow": -27861000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": 3148000, "net_debt_issued": 115400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "ebit": 65767000, "ebitda": 82631000, "pretax_income": 46011000, "tax_provision": 231000, "net_income": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3511000, "total_current_assets": 236028000, "total_assets": 2395780000, "short_term_debt": 32776000, "long_term_debt": 1322505000, "total_debt": 1514609000, "total_liabilities": 1769561000, "total_equity": 626219000, "shares_outstanding": 66470000, "goodwill_and_intangibles": 1255762000 }, "cash_flow": { "operating_cash_flow": -47666000, "capital_expenditure": 19805000, "free_cash_flow": -27861000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": 3148000, "net_debt_issued": 115400000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-09-30" }, "schema": { "public_fields_only": true } }