{ "ticker": { "uuid": "28420682-a73c-427f-99cd-df460d4de562", "symbol": "CWST", "name": "Casella Waste Systems Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/28420682-a73c-427f-99cd-df460d4de562/", "api_url": "https://sharemaestro.com/factors/api/tickers/28420682-a73c-427f-99cd-df460d4de562/" }, "latest_snapshot": { "ticker": { "uuid": "28420682-a73c-427f-99cd-df460d4de562", "symbol": "CWST", "name": "Casella Waste Systems Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/28420682-a73c-427f-99cd-df460d4de562/", "api_url": "https://sharemaestro.com/factors/api/tickers/28420682-a73c-427f-99cd-df460d4de562/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.01, "value": 0.05, "quality": 0.22, "momentum": 0.16, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 89.39, "market_cap": 5686092625.99, "pe_ratio": 796.1485, "earnings_yield": 0.0108, "ebitda_to_ev": 0.0597, "shareholder_yield": 0, "roe": 0.0046, "piotroski_f_score": 4, "momentum_12_1": -0.1342, "volatility_252d": 0.348 }, "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": 796.1485, "ev_ebitda": 16.7386, "earnings_yield": 0.0108, "fcf_yield": 0.0856, "shareholder_yield": 0 }, "quality": { "roe": 0.0046, "roic": 0.0159, "gross_margin": 0.2117, "fcf_margin": 0.3098, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1492, "eps_growth_1y": -0.4439, "fcf_growth_1y": 0.0529 }, "momentum": { "price_return_12m": -0.1797, "momentum_12_1": -0.1342, "relative_strength": -0.3959 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.22, "momentum_percentile": 0.16, "growth_composite": 95, "yield_composite": 78, "overall_composite": 99, "os_score": 0.01, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 85.9, "os": 0.01, "value": 0.06, "quality": 0.22, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 765.065, "earnings_yield": 0.0112, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.2671 }, { "week_end_date": "2026-06-14", "price": 89.37, "os": 0, "value": 0.05, "quality": 0.21, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 795.9704, "earnings_yield": 0.0108, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.2767 }, { "week_end_date": "2026-06-21", "price": 86.98, "os": 0.01, "value": 0.06, "quality": 0.21, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 774.6839, "earnings_yield": 0.0111, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.2464 }, { "week_end_date": "2026-06-28", "price": 94.35, "os": 0, "value": 0.05, "quality": 0.21, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 840.3245, "earnings_yield": 0.0103, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.2874 }, { "week_end_date": "2026-07-05", "price": 97.49, "os": 0.01, "value": 0.05, "quality": 0.24, "momentum": 0.15, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 868.2908, "earnings_yield": 0.0101, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.2425 }, { "week_end_date": "2026-07-12", "price": 96.82, "os": 0.02, "value": 0.05, "quality": 0.22, "momentum": 0.24, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 862.3235, "earnings_yield": 0.0101, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.1919 }, { "week_end_date": "2026-07-19", "price": 95.7, "os": 0.01, "value": 0.05, "quality": 0.21, "momentum": 0.16, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 852.3483, "earnings_yield": 0.0102, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.1942 }, { "week_end_date": "2026-07-26", "price": 89.39, "os": 0.01, "value": 0.05, "quality": 0.22, "momentum": 0.16, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 796.1485, "earnings_yield": 0.0108, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.1342 } ], "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": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24841000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1557283000, "cost_of_revenue": 1262243000, "gross_profit": 295040000, "ebit": 75017000, "ebitda": 321525000, "pretax_income": 21048000, "tax_provision": 7512000, "net_income": 13536000, "net_income_to_common": 13536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383303000, "total_current_assets": 613305000, "total_assets": 3326744000, "short_term_debt": 52910000, "long_term_debt": 1090632000, "total_debt": 1207991000, "total_liabilities": 1775905000, "total_equity": 1550839000, "shares_outstanding": 59576000, "goodwill_and_intangibles": 1315734000 }, "cash_flow": { "operating_cash_flow": 281355000, "capital_expenditure": 203227000, "free_cash_flow": 484582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 496245000, "net_debt_issued": 63066000 } } ], "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": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 6301000, "ebitda": 88282000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 6301000, "ebitda": 88282000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 6301000, "ebitda": 88282000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 6301000, "ebitda": 88282000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 6301000, "ebitda": 88282000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 6301000, "ebitda": 88282000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 12291000, "ebitda": 94272000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1236783000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8030000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "ebit": 13819000, "ebitda": 104773000, "pretax_income": -1590000, "tax_provision": 921000, "net_income": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63494000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 96563000, "capital_expenditure": 57268000, "free_cash_flow": 153831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7933000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "ebit": 13819000, "ebitda": 104773000, "pretax_income": -1590000, "tax_provision": 921000, "net_income": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63494000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 96563000, "capital_expenditure": 57268000, "free_cash_flow": 153831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7933000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "ebit": 13819000, "ebitda": 104773000, "pretax_income": -1590000, "tax_provision": 921000, "net_income": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63494000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 96563000, "capital_expenditure": 57268000, "free_cash_flow": 153831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7933000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "ebit": 13819000, "ebitda": 104773000, "pretax_income": -1590000, "tax_provision": 921000, "net_income": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63494000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 96563000, "capital_expenditure": 57268000, "free_cash_flow": 153831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7933000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "ebit": 13819000, "ebitda": 104773000, "pretax_income": -1590000, "tax_provision": 921000, "net_income": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1239127000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63494000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 96563000, "capital_expenditure": 57268000, "free_cash_flow": 153831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7933000 } } ] }, "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": "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 } }