{ "ticker": { "uuid": "2aea3c2c-c544-4cfb-b433-edc5ff2de19e", "symbol": "USPH", "name": "U.S. Physical Therapy, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/2aea3c2c-c544-4cfb-b433-edc5ff2de19e/", "api_url": "https://sharemaestro.com/factors/api/tickers/2aea3c2c-c544-4cfb-b433-edc5ff2de19e/" }, "latest_snapshot": { "ticker": { "uuid": "2aea3c2c-c544-4cfb-b433-edc5ff2de19e", "symbol": "USPH", "name": "U.S. Physical Therapy, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/2aea3c2c-c544-4cfb-b433-edc5ff2de19e/", "api_url": "https://sharemaestro.com/factors/api/tickers/2aea3c2c-c544-4cfb-b433-edc5ff2de19e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.21, "quality": 0.24, "momentum": 0.27, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 74.58, "market_cap": 1135017283.62, "pe_ratio": 961.8791, "earnings_yield": 0.0454, "ebitda_to_ev": 0.0581, "shareholder_yield": 0.0293, "roe": 0.0025, "piotroski_f_score": 5, "momentum_12_1": -0.0503, "volatility_252d": 0.4377 }, "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": 961.8791, "ev_ebitda": 17.2229, "earnings_yield": 0.0454, "fcf_yield": 0.0564, "shareholder_yield": 0.0293 }, "quality": { "roe": 0.0025, "roic": 0.0748, "gross_margin": 0.2044, "fcf_margin": 0.138, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0913, "eps_growth_1y": -0.9603, "fcf_growth_1y": 0.3248 }, "momentum": { "price_return_12m": 0.0298, "momentum_12_1": -0.0503, "relative_strength": -0.1385 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.24, "momentum_percentile": 0.27, "growth_composite": 97, "yield_composite": 33, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63.45, "os": 0.09, "value": 0.32, "quality": 0.25, "momentum": 0.16, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0496, "shareholder_yield": 0.0344, "roe": -0.0044, "momentum_12_1": -0.2189 }, { "week_end_date": "2026-06-14", "price": 65.56, "os": 0.09, "value": 0.31, "quality": 0.23, "momentum": 0.21, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0487, "shareholder_yield": 0.0333, "roe": -0.0044, "momentum_12_1": -0.1699 }, { "week_end_date": "2026-06-21", "price": 63.32, "os": 0.08, "value": 0.32, "quality": 0.24, "momentum": 0.16, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0497, "shareholder_yield": 0.0345, "roe": -0.0044, "momentum_12_1": -0.1448 }, { "week_end_date": "2026-06-28", "price": 68.78, "os": 0.11, "value": 0.31, "quality": 0.27, "momentum": 0.23, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0473, "shareholder_yield": 0.0318, "roe": -0.0044, "momentum_12_1": -0.1664 }, { "week_end_date": "2026-07-05", "price": 72.35, "os": 0.09, "value": 0.29, "quality": 0.26, "momentum": 0.18, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0458, "shareholder_yield": 0.0302, "roe": -0.0044, "momentum_12_1": -0.2081 }, { "week_end_date": "2026-07-12", "price": 72.54, "os": 0.06, "value": 0.22, "quality": 0.26, "momentum": 0.17, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 935.5686, "earnings_yield": 0.0462, "shareholder_yield": 0.0301, "roe": 0.0025, "momentum_12_1": -0.0978 }, { "week_end_date": "2026-07-19", "price": 73.56, "os": 0.06, "value": 0.21, "quality": 0.24, "momentum": 0.23, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 948.7238, "earnings_yield": 0.0458, "shareholder_yield": 0.0297, "roe": 0.0025, "momentum_12_1": -0.1227 }, { "week_end_date": "2026-07-26", "price": 74.58, "os": 0.07, "value": 0.21, "quality": 0.24, "momentum": 0.27, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 961.8791, "earnings_yield": 0.0454, "shareholder_yield": 0.0293, "roe": 0.0025, "momentum_12_1": -0.0503 } ], "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": 780990000, "cost_of_revenue": 623650000, "gross_profit": 157340000, "ebit": 87272000, "ebitda": 109663000, "pretax_income": 77813000, "tax_provision": 19808000, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": 14071000, "free_cash_flow": 89129000, "dividends_paid": 27362000, "share_repurchases": -5566000, "shares_issued": 0, "net_debt_issued": 8060000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780990000, "cost_of_revenue": 623650000, "gross_profit": 157340000, "ebit": 87272000, "ebitda": 109663000, "pretax_income": 77813000, "tax_provision": 19808000, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": 14071000, "free_cash_flow": 89129000, "dividends_paid": 27362000, "share_repurchases": -5566000, "shares_issued": 0, "net_debt_issued": 8060000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780990000, "cost_of_revenue": 623650000, "gross_profit": 157340000, "ebit": 87272000, "ebitda": 109663000, "pretax_income": 77813000, "tax_provision": 19808000, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": 14071000, "free_cash_flow": 89129000, "dividends_paid": 27362000, "share_repurchases": -5566000, "shares_issued": 0, "net_debt_issued": 8060000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780990000, "cost_of_revenue": 631297000, "gross_profit": 149693000, "ebit": 80433000, "ebitda": 109663000, "pretax_income": null, "tax_provision": null, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 9865000, "long_term_debt": 152594000, "total_debt": 315165000, "total_liabilities": null, "total_equity": 476432000, "shares_outstanding": 15122562, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": -14071000, "free_cash_flow": 60987000, "dividends_paid": -27362000, "share_repurchases": -5566000, "shares_issued": 0, "net_debt_issued": 8060000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780990000, "cost_of_revenue": 623650000, "gross_profit": 157340000, "ebit": 87272000, "ebitda": 109663000, "pretax_income": 77813000, "tax_provision": 19808000, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": 14071000, "free_cash_flow": 89129000, "dividends_paid": 27362000, "share_repurchases": -5566000, "shares_issued": 0, "net_debt_issued": 8060000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780990000, "cost_of_revenue": 623650000, "gross_profit": 157340000, "ebit": 87272000, "ebitda": 109663000, "pretax_income": 77813000, "tax_provision": 19808000, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": 14071000, "free_cash_flow": 89129000, "dividends_paid": 27362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 780990000, "cost_of_revenue": 623650000, "gross_profit": 157340000, "ebit": 87272000, "ebitda": 109663000, "pretax_income": 77813000, "tax_provision": 19808000, "net_income": 15062000, "net_income_to_common": 15062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 75058000, "capital_expenditure": 14071000, "free_cash_flow": 89129000, "dividends_paid": 27362000, "share_repurchases": -5566000, "shares_issued": 0, "net_debt_issued": 8060000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671345000, "cost_of_revenue": 547424000, "gross_profit": 123921000, "ebit": 68224000, "ebitda": 86905000, "pretax_income": 60209000, "tax_provision": 14609000, "net_income": 26460000, "net_income_to_common": 26460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41362000, "total_current_assets": 137583000, "total_assets": 1167467000, "short_term_debt": 50834000, "long_term_debt": 142530000, "total_debt": 295232000, "total_liabilities": 408421000, "total_equity": 488929000, "shares_outstanding": 15064000, "goodwill_and_intangibles": 846463000 }, "cash_flow": { "operating_cash_flow": 74940000, "capital_expenditure": 9186000, "free_cash_flow": 84126000, "dividends_paid": 26540000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 4298000 } } ], "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": 198286000, "cost_of_revenue": 169598000, "gross_profit": 28688000, "ebit": 13354000, "ebitda": 19354000, "pretax_income": 10563000, "tax_provision": 2407000, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 53580000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": 459186000, "total_equity": 468975000, "shares_outstanding": 15167000, "goodwill_and_intangibles": 895693000 }, "cash_flow": { "operating_cash_flow": 4003000, "capital_expenditure": 5373000, "free_cash_flow": 9376000, "dividends_paid": 7006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 198286000, "cost_of_revenue": 169598000, "gross_profit": 28688000, "ebit": 13354000, "ebitda": 19354000, "pretax_income": 10563000, "tax_provision": 2407000, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 53580000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": 459186000, "total_equity": 468975000, "shares_outstanding": 15167000, "goodwill_and_intangibles": 895693000 }, "cash_flow": { "operating_cash_flow": 4003000, "capital_expenditure": 5373000, "free_cash_flow": 9376000, "dividends_paid": 7006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 198286000, "cost_of_revenue": 169598000, "gross_profit": 28688000, "ebit": 13354000, "ebitda": 19354000, "pretax_income": 10563000, "tax_provision": 2407000, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 53580000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": 459186000, "total_equity": 468975000, "shares_outstanding": 15167000, "goodwill_and_intangibles": 895693000 }, "cash_flow": { "operating_cash_flow": 4003000, "capital_expenditure": 5373000, "free_cash_flow": 9376000, "dividends_paid": 7006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 198286000, "cost_of_revenue": 165534000, "gross_profit": 32752000, "ebit": 14478000, "ebitda": 19354000, "pretax_income": null, "tax_provision": null, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 10801000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": null, "total_equity": 468975000, "shares_outstanding": 15230372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3808000, "capital_expenditure": -5373000, "free_cash_flow": -1565000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 198286000, "cost_of_revenue": 169598000, "gross_profit": 28688000, "ebit": 13354000, "ebitda": 19354000, "pretax_income": 10563000, "tax_provision": 2407000, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 53580000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": 459186000, "total_equity": 468975000, "shares_outstanding": 15167000, "goodwill_and_intangibles": 895693000 }, "cash_flow": { "operating_cash_flow": 4003000, "capital_expenditure": 5373000, "free_cash_flow": 9376000, "dividends_paid": 7006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 198286000, "cost_of_revenue": 169598000, "gross_profit": 28688000, "ebit": 13354000, "ebitda": 19354000, "pretax_income": 10563000, "tax_provision": 2407000, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 53580000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": 459186000, "total_equity": 468975000, "shares_outstanding": 15167000, "goodwill_and_intangibles": 895693000 }, "cash_flow": { "operating_cash_flow": 4003000, "capital_expenditure": 5373000, "free_cash_flow": 9376000, "dividends_paid": 7006000, "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": 198286000, "cost_of_revenue": 169598000, "gross_profit": 28688000, "ebit": 14947000, "ebitda": 20947000, "pretax_income": 10563000, "tax_provision": 2407000, "net_income": -4331000, "net_income_to_common": -4331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28439000, "total_current_assets": 139109000, "total_assets": 1242057000, "short_term_debt": 53580000, "long_term_debt": 194040000, "total_debt": 362832000, "total_liabilities": 459186000, "total_equity": 468975000, "shares_outstanding": 15167000, "goodwill_and_intangibles": 895693000 }, "cash_flow": { "operating_cash_flow": 4003000, "capital_expenditure": 5373000, "free_cash_flow": 9376000, "dividends_paid": 7006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41550000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202726000, "cost_of_revenue": 160862000, "gross_profit": 41864000, "ebit": 17307000, "ebitda": 21942000, "pretax_income": 14957000, "tax_provision": 5782000, "net_income": -10547000, "net_income_to_common": -10547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 24932000, "capital_expenditure": 3926000, "free_cash_flow": 28858000, "dividends_paid": 6842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2054000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202726000, "cost_of_revenue": 160862000, "gross_profit": 41864000, "ebit": 17307000, "ebitda": 21942000, "pretax_income": 14957000, "tax_provision": 5782000, "net_income": -10547000, "net_income_to_common": -10547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 24932000, "capital_expenditure": 3926000, "free_cash_flow": 28858000, "dividends_paid": 6842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2054000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202726000, "cost_of_revenue": 160862000, "gross_profit": 41864000, "ebit": 17307000, "ebitda": 21942000, "pretax_income": 14957000, "tax_provision": 5782000, "net_income": -10547000, "net_income_to_common": -10547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 24932000, "capital_expenditure": 3926000, "free_cash_flow": 28858000, "dividends_paid": 6842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2054000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202726000, "cost_of_revenue": 162594000, "gross_profit": 40132000, "ebit": 22007000, "ebitda": 21942000, "pretax_income": null, "tax_provision": null, "net_income": -10547000, "net_income_to_common": -10547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 9865000, "long_term_debt": 152594000, "total_debt": 315165000, "total_liabilities": null, "total_equity": 476432000, "shares_outstanding": 15122562, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24932000, "capital_expenditure": -3926000, "free_cash_flow": 21006000, "dividends_paid": -6842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2054000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202726000, "cost_of_revenue": 160862000, "gross_profit": 41864000, "ebit": 17307000, "ebitda": 21942000, "pretax_income": 14957000, "tax_provision": 5782000, "net_income": -10547000, "net_income_to_common": -10547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35570000, "total_current_assets": 139990000, "total_assets": 1204010000, "short_term_debt": 51999000, "long_term_debt": 152594000, "total_debt": 425737000, "total_liabilities": 433811000, "total_equity": 476432000, "shares_outstanding": 15175000, "goodwill_and_intangibles": 865253000 }, "cash_flow": { "operating_cash_flow": 24932000, "capital_expenditure": 3926000, "free_cash_flow": 28858000, "dividends_paid": 6842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2054000 } } ] }, "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 } }