{ "ticker": { "uuid": "3021899f-d3a7-459e-aa2b-a2664f256906", "symbol": "WBI", "name": "WaterBridge Infrastructure LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3021899f-d3a7-459e-aa2b-a2664f256906/", "api_url": "https://sharemaestro.com/factors/api/tickers/3021899f-d3a7-459e-aa2b-a2664f256906/" }, "latest_snapshot": { "ticker": { "uuid": "3021899f-d3a7-459e-aa2b-a2664f256906", "symbol": "WBI", "name": "WaterBridge Infrastructure LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3021899f-d3a7-459e-aa2b-a2664f256906/", "api_url": "https://sharemaestro.com/factors/api/tickers/3021899f-d3a7-459e-aa2b-a2664f256906/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.34, "value": 0.31, "quality": 0.71, "momentum": 0.35, "coverage": 0.879, "confidence": 0.842, "delta": 5 }, "headline_factors": { "price": 34.88, "market_cap": 1639920137.92, "pe_ratio": 104.6802, "earnings_yield": 0.0289, "ebitda_to_ev": 0.0893, "shareholder_yield": -0.4151, "roe": 0.0239, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.4289 }, "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": 104.6802, "ev_ebitda": 11.2006, "earnings_yield": 0.0289, "fcf_yield": 0.3923, "shareholder_yield": -0.4151 }, "quality": { "roe": 0.0239, "roic": 0.0982, "gross_margin": 0.2445, "fcf_margin": 1.9954, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.2063, "eps_growth_1y": null, "fcf_growth_1y": 0.8747 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.71, "momentum_percentile": 0.35, "growth_composite": 88, "yield_composite": 100, "overall_composite": 66, "os_score": 0.34, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.44, "os": 0.47, "value": 0.34, "quality": 0.72, "momentum": 0.48, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 88.3539, "earnings_yield": 0.0318, "shareholder_yield": -0.4917, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 32.44, "os": 0.46, "value": 0.32, "quality": 0.74, "momentum": 0.48, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 97.3574, "earnings_yield": 0.0301, "shareholder_yield": -0.4463, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 33.19, "os": 0.51, "value": 0.32, "quality": 0.73, "momentum": 0.57, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 99.6083, "earnings_yield": 0.0297, "shareholder_yield": -0.4362, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 31.07, "os": 0.41, "value": 0.35, "quality": 0.73, "momentum": 0.36, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 93.2458, "earnings_yield": 0.0308, "shareholder_yield": -0.4659, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 31.29, "os": 0.41, "value": 0.35, "quality": 0.73, "momentum": 0.36, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 93.9061, "earnings_yield": 0.0307, "shareholder_yield": -0.4627, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 33.71, "os": 0.42, "value": 0.33, "quality": 0.75, "momentum": 0.39, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 101.1689, "earnings_yield": 0.0294, "shareholder_yield": -0.4295, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 34.71, "os": 0.39, "value": 0.31, "quality": 0.77, "momentum": 0.35, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 104.17, "earnings_yield": 0.0289, "shareholder_yield": -0.4171, "roe": 0.0239, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 34.88, "os": 0.34, "value": 0.31, "quality": 0.71, "momentum": 0.35, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 104.6802, "earnings_yield": 0.0289, "shareholder_yield": -0.4151, "roe": 0.0239, "momentum_12_1": null } ], "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": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 89840000, "ebitda": 230739000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 685354000, "net_debt_issued": -345364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 89840000, "ebitda": 230739000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 685354000, "net_debt_issued": -345364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 89840000, "ebitda": 230739000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 685354000, "net_debt_issued": -345364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 89840000, "ebitda": 230739000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 685354000, "net_debt_issued": -345364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 63338000, "ebitda": 204237000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": -4537000, "net_income_to_common": -4537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 685354000, "net_debt_issued": -345364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 63338000, "ebitda": 204237000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": -4537000, "net_income_to_common": -4537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "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": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 63338000, "ebitda": 204237000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": -4537000, "net_income_to_common": -4537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 685354000, "net_debt_issued": -345364000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 662164000, "cost_of_revenue": 544739000, "gross_profit": 117425000, "ebit": 49248000, "ebitda": 52111000, "pretax_income": -108321000, "tax_provision": -6555000, "net_income": -25243000, "net_income_to_common": -25243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13284000, "total_current_assets": 120338000, "total_assets": 1350587000, "short_term_debt": 0, "long_term_debt": 586417000, "total_debt": 586417000, "total_liabilities": 687538000, "total_equity": 663049000, "shares_outstanding": 38509850, "goodwill_and_intangibles": 107680000 }, "cash_flow": { "operating_cash_flow": 73859000, "capital_expenditure": 159921000, "free_cash_flow": 233780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 269075000 } } ], "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": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20487000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20487000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20487000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20487000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20487000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "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": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 9107000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20487000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "ebit": 22283000, "ebitda": 90970000, "pretax_income": -3870000, "tax_provision": 1689000, "net_income": -109000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -264176000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "ebit": 22283000, "ebitda": 90970000, "pretax_income": -3870000, "tax_provision": 1689000, "net_income": -109000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -264176000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "ebit": 22283000, "ebitda": 90970000, "pretax_income": -3870000, "tax_provision": 1689000, "net_income": -109000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -264176000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "ebit": 22283000, "ebitda": 90970000, "pretax_income": -3870000, "tax_provision": 1689000, "net_income": -109000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -264176000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "ebit": 22283000, "ebitda": 90970000, "pretax_income": -3870000, "tax_provision": 1689000, "net_income": -109000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 12546000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -264176000 } } ] }, "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": "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 } }