{ "ticker": { "uuid": "1f01a16e-acf6-4543-884f-91b84fe73a69", "symbol": "WSC", "name": "Willscot Mobile Mini Holdings Corp A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/1f01a16e-acf6-4543-884f-91b84fe73a69/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f01a16e-acf6-4543-884f-91b84fe73a69/" }, "latest_snapshot": { "ticker": { "uuid": "1f01a16e-acf6-4543-884f-91b84fe73a69", "symbol": "WSC", "name": "Willscot Mobile Mini Holdings Corp A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/1f01a16e-acf6-4543-884f-91b84fe73a69/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f01a16e-acf6-4543-884f-91b84fe73a69/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.23, "quality": 0.26, "momentum": 0.18, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 26.5, "market_cap": 4796358993.5, "pe_ratio": null, "earnings_yield": 0.0162, "ebitda_to_ev": 0.056, "shareholder_yield": 0.0283, "roe": -0.078, "piotroski_f_score": 3, "momentum_12_1": -0.0769, "volatility_252d": 0.5095 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 17.8598, "earnings_yield": 0.0162, "fcf_yield": 0.1063, "shareholder_yield": 0.0283 }, "quality": { "roe": -0.078, "roic": 0.0224, "gross_margin": 0.4842, "fcf_margin": 0.4025, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0412, "eps_growth_1y": null, "fcf_growth_1y": 0.0663 }, "momentum": { "price_return_12m": -0.1524, "momentum_12_1": -0.0769, "relative_strength": -0.3686 }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.26, "momentum_percentile": 0.18, "growth_composite": 81, "yield_composite": 34, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 26.21, "os": 0.07, "value": 0.23, "quality": 0.28, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0163, "shareholder_yield": 0.0286, "roe": -0.078, "momentum_12_1": 0.0053 }, { "week_end_date": "2026-06-14", "price": 28.13, "os": 0.07, "value": 0.22, "quality": 0.27, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0157, "shareholder_yield": 0.0267, "roe": -0.078, "momentum_12_1": -0.0747 }, { "week_end_date": "2026-06-21", "price": 28.84, "os": 0.07, "value": 0.21, "quality": 0.27, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0155, "shareholder_yield": 0.026, "roe": -0.078, "momentum_12_1": -0.0455 }, { "week_end_date": "2026-06-28", "price": 28.86, "os": 0.06, "value": 0.22, "quality": 0.27, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0155, "shareholder_yield": 0.026, "roe": -0.078, "momentum_12_1": -0.0847 }, { "week_end_date": "2026-07-05", "price": 26.66, "os": 0.07, "value": 0.24, "quality": 0.27, "momentum": 0.2, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0162, "shareholder_yield": 0.0281, "roe": -0.078, "momentum_12_1": -0.0819 }, { "week_end_date": "2026-07-12", "price": 26.24, "os": 0.09, "value": 0.25, "quality": 0.29, "momentum": 0.27, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0163, "shareholder_yield": 0.0286, "roe": -0.078, "momentum_12_1": -0.0632 }, { "week_end_date": "2026-07-19", "price": 27.23, "os": 0.07, "value": 0.22, "quality": 0.26, "momentum": 0.2, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.016, "shareholder_yield": 0.0276, "roe": -0.078, "momentum_12_1": -0.0396 }, { "week_end_date": "2026-07-26", "price": 26.5, "os": 0.07, "value": 0.23, "quality": 0.26, "momentum": 0.18, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0162, "shareholder_yield": 0.0283, "roe": -0.078, "momentum_12_1": -0.0769 } ], "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": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": -99862000, "shares_issued": null, "net_debt_issued": -173348000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2395718000, "cost_of_revenue": 1093879000, "gross_profit": 1301839000, "ebit": 263915000, "ebitda": 648887000, "pretax_income": 36604000, "tax_provision": 8475000, "net_income": 28129000, "net_income_to_common": 28129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9001000, "total_current_assets": 557510000, "total_assets": 6034911000, "short_term_debt": 90976000, "long_term_debt": 3683502000, "total_debt": 3975353000, "total_liabilities": 5016318000, "total_equity": 1018593000, "shares_outstanding": 190292000, "goodwill_and_intangibles": 1452517000 }, "cash_flow": { "operating_cash_flow": 561644000, "capital_expenditure": 299292000, "free_cash_flow": 860936000, "dividends_paid": 0, "share_repurchases": -278269000, "shares_issued": null, "net_debt_issued": 101795000 } } ], "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": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 96663000, "ebitda": 189094000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 96663000, "ebitda": 189094000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 96663000, "ebitda": 189094000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 96663000, "ebitda": 189094000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 96663000, "ebitda": 189094000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 96663000, "ebitda": 189094000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 108235000, "ebitda": 200666000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3815461000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": -7250000, "shares_issued": null, "net_debt_issued": -83105000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "ebit": -205229000, "ebitda": -92990000, "pretax_income": -244649000, "tax_provision": -57333000, "net_income": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 181453222, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 158896000, "capital_expenditure": 88013000, "free_cash_flow": 246909000, "dividends_paid": 12751000, "share_repurchases": -17363000, "shares_issued": null, "net_debt_issued": -50671000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "ebit": -205229000, "ebitda": -92990000, "pretax_income": -244649000, "tax_provision": -57333000, "net_income": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 181453222, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 158896000, "capital_expenditure": 88013000, "free_cash_flow": 246909000, "dividends_paid": 12751000, "share_repurchases": -17363000, "shares_issued": null, "net_debt_issued": -50671000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "ebit": -205229000, "ebitda": -92990000, "pretax_income": -244649000, "tax_provision": -57333000, "net_income": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 181453222, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 158896000, "capital_expenditure": 88013000, "free_cash_flow": 246909000, "dividends_paid": 12751000, "share_repurchases": -17363000, "shares_issued": null, "net_debt_issued": -50671000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "ebit": -205229000, "ebitda": -92990000, "pretax_income": -244649000, "tax_provision": -57333000, "net_income": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 181453222, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 158896000, "capital_expenditure": 88013000, "free_cash_flow": 246909000, "dividends_paid": 12751000, "share_repurchases": -17363000, "shares_issued": null, "net_debt_issued": -50671000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "ebit": -205229000, "ebitda": -92990000, "pretax_income": -244649000, "tax_provision": -57333000, "net_income": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 4142786000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 181453222, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 158896000, "capital_expenditure": 88013000, "free_cash_flow": 246909000, "dividends_paid": 12751000, "share_repurchases": -17363000, "shares_issued": null, "net_debt_issued": -50671000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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 } }