{ "ticker": { "uuid": "33028b81-02ee-4e64-8599-557bd9c212aa", "symbol": "SHAK", "name": "Shake Shack Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/33028b81-02ee-4e64-8599-557bd9c212aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/33028b81-02ee-4e64-8599-557bd9c212aa/" }, "latest_snapshot": { "ticker": { "uuid": "33028b81-02ee-4e64-8599-557bd9c212aa", "symbol": "SHAK", "name": "Shake Shack Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/33028b81-02ee-4e64-8599-557bd9c212aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/33028b81-02ee-4e64-8599-557bd9c212aa/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.09, "value": 0.19, "quality": 0.66, "momentum": 0.03, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 57.1, "market_cap": 2304026797.2, "pe_ratio": 55.9366, "earnings_yield": 0.0245, "ebitda_to_ev": 0.0613, "shareholder_yield": -0.0, "roe": 0.0783, "piotroski_f_score": 7, "momentum_12_1": -0.5861, "volatility_252d": 0.5496 }, "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": 55.9366, "ev_ebitda": 16.3001, "earnings_yield": 0.0245, "fcf_yield": 0.1369, "shareholder_yield": -0.0 }, "quality": { "roe": 0.0783, "roic": 0.0422, "gross_margin": 0.1915, "fcf_margin": 0.2715, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1622, "eps_growth_1y": 2.3186, "fcf_growth_1y": 0.3339 }, "momentum": { "price_return_12m": -0.5844, "momentum_12_1": -0.5861, "relative_strength": -0.7527 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.66, "momentum_percentile": 0.03, "growth_composite": 7, "yield_composite": 83, "overall_composite": 91, "os_score": 0.09, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 52.34, "os": 0.11, "value": 0.22, "quality": 0.65, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 51.2735, "earnings_yield": 0.0262, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.4571 }, { "week_end_date": "2026-06-14", "price": 58.22, "os": 0.11, "value": 0.19, "quality": 0.67, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 57.0337, "earnings_yield": 0.0241, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.5117 }, { "week_end_date": "2026-06-21", "price": 59.08, "os": 0.08, "value": 0.18, "quality": 0.65, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 57.8762, "earnings_yield": 0.0238, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.5285 }, { "week_end_date": "2026-06-28", "price": 56.87, "os": 0.12, "value": 0.2, "quality": 0.65, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 55.7112, "earnings_yield": 0.0245, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.5356 }, { "week_end_date": "2026-07-05", "price": 56.47, "os": 0.11, "value": 0.21, "quality": 0.68, "momentum": 0.02, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 55.3194, "earnings_yield": 0.0247, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.6313 }, { "week_end_date": "2026-07-12", "price": 58.6, "os": 0.09, "value": 0.19, "quality": 0.67, "momentum": 0.01, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 57.406, "earnings_yield": 0.024, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.5843 }, { "week_end_date": "2026-07-19", "price": 58, "os": 0.09, "value": 0.19, "quality": 0.65, "momentum": 0.03, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 56.8182, "earnings_yield": 0.0242, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.5619 }, { "week_end_date": "2026-07-26", "price": 57.1, "os": 0.09, "value": 0.19, "quality": 0.66, "momentum": 0.03, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 55.9366, "earnings_yield": 0.0245, "shareholder_yield": -0.0, "roe": 0.0783, "momentum_12_1": -0.5861 } ], "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": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5511000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5511000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5511000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5511000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5511000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "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": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5511000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1252608000, "cost_of_revenue": 678690000, "gross_profit": 573918000, "ebit": 16289000, "ebitda": 120895000, "pretax_income": 14244000, "tax_provision": 3424000, "net_income": 10207000, "net_income_to_common": 10207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320714000, "total_current_assets": 368216000, "total_assets": 1696971000, "short_term_debt": 59825000, "long_term_debt": 246683000, "total_debt": 809623000, "total_liabilities": 1203345000, "total_equity": 470018000, "shares_outstanding": 44203000, "goodwill_and_intangibles": 2040000 }, "cash_flow": { "operating_cash_flow": 171155000, "capital_expenditure": 135499000, "free_cash_flow": 306654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3964000 } } ], "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": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 71589000, "long_term_debt": 247993000, "total_debt": 937410000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 69000, "net_debt_issued": -1591000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 71589000, "long_term_debt": 247993000, "total_debt": 937410000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 69000, "net_debt_issued": -1591000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 71589000, "long_term_debt": 247993000, "total_debt": 937410000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 69000, "net_debt_issued": -1591000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 71589000, "long_term_debt": 247993000, "total_debt": 937410000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 69000, "net_debt_issued": -1591000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 71589000, "long_term_debt": 247993000, "total_debt": 937410000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 69000, "net_debt_issued": -1591000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 71589000, "long_term_debt": 247993000, "total_debt": 937410000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "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": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 65195000, "long_term_debt": 247993000, "total_debt": 921793000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 69000, "net_debt_issued": -1591000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "ebit": 25310000, "ebitda": 50067000, "pretax_income": 21536000, "tax_provision": 8537000, "net_income": 11831000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 63136000, "capital_expenditure": 59152000, "free_cash_flow": 122288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1498000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "ebit": 25310000, "ebitda": 50067000, "pretax_income": 21536000, "tax_provision": 8537000, "net_income": 11831000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 63136000, "capital_expenditure": 59152000, "free_cash_flow": 122288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1498000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "ebit": 25310000, "ebitda": 50067000, "pretax_income": 21536000, "tax_provision": 8537000, "net_income": 11831000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 63136000, "capital_expenditure": 59152000, "free_cash_flow": 122288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1498000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "ebit": 25310000, "ebitda": 50067000, "pretax_income": 21536000, "tax_provision": 8537000, "net_income": 11831000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 63136000, "capital_expenditure": 59152000, "free_cash_flow": 122288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1498000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "ebit": 25310000, "ebitda": 50067000, "pretax_income": 21536000, "tax_provision": 8537000, "net_income": 11831000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 902126000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 63136000, "capital_expenditure": 59152000, "free_cash_flow": 122288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1498000 } } ] }, "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 } }