{ "ticker": { "uuid": "403a1491-9f4b-4e61-aa74-4d1bbb768fa5", "symbol": "NOA", "name": "North American Construction Group Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/", "api_url": "https://sharemaestro.com/factors/api/tickers/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/" }, "latest_snapshot": { "ticker": { "uuid": "403a1491-9f4b-4e61-aa74-4d1bbb768fa5", "symbol": "NOA", "name": "North American Construction Group Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/", "api_url": "https://sharemaestro.com/factors/api/tickers/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.84, "value": 0.97, "quality": 0.65, "momentum": 0.19, "coverage": 1, "confidence": 0.969, "delta": -1 }, "headline_factors": { "price": 13.26, "market_cap": 359380104.72, "pe_ratio": 10.8119, "earnings_yield": 0.0971, "ebitda_to_ev": 0.2752, "shareholder_yield": 0.1549, "roe": 0.0699, "piotroski_f_score": 6, "momentum_12_1": -0.0944, "volatility_252d": 0.4699 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 10.8119, "ev_ebitda": 3.6341, "earnings_yield": 0.0971, "fcf_yield": 0.3982, "shareholder_yield": 0.1549 }, "quality": { "roe": 0.0699, "roic": 0.0527, "gross_margin": 0.1316, "fcf_margin": 0.3783, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0444, "eps_growth_1y": -0.1558, "fcf_growth_1y": -0.1763 }, "momentum": { "price_return_12m": -0.1119, "momentum_12_1": -0.0944, "relative_strength": -0.2608 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.65, "momentum_percentile": 0.19, "growth_composite": 95, "yield_composite": 14, "overall_composite": 16, "os_score": 0.84, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.74, "os": 0.84, "value": 0.97, "quality": 0.68, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 11.2033, "earnings_yield": 0.0961, "shareholder_yield": 0.1495, "roe": 0.0699, "momentum_12_1": -0.162 }, { "week_end_date": "2026-06-14", "price": 13.51, "os": 0.84, "value": 0.97, "quality": 0.66, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 11.0158, "earnings_yield": 0.0966, "shareholder_yield": 0.1521, "roe": 0.0699, "momentum_12_1": -0.1321 }, { "week_end_date": "2026-06-21", "price": 13.52, "os": 0.83, "value": 0.97, "quality": 0.65, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 11.0239, "earnings_yield": 0.0965, "shareholder_yield": 0.1519, "roe": 0.0699, "momentum_12_1": -0.1408 }, { "week_end_date": "2026-06-28", "price": 13.59, "os": 0.85, "value": 0.97, "quality": 0.67, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 11.081, "earnings_yield": 0.0964, "shareholder_yield": 0.1512, "roe": 0.0699, "momentum_12_1": -0.1269 }, { "week_end_date": "2026-07-05", "price": 12.91, "os": 0.84, "value": 0.97, "quality": 0.67, "momentum": 0.16, "confidence": 0.991, "coverage": 1, "pe_ratio": 10.5265, "earnings_yield": 0.0979, "shareholder_yield": 0.1591, "roe": 0.0699, "momentum_12_1": -0.1487 }, { "week_end_date": "2026-07-12", "price": 13.67, "os": 0.83, "value": 0.97, "quality": 0.64, "momentum": 0.11, "confidence": 0.98, "coverage": 1, "pe_ratio": 11.1462, "earnings_yield": 0.0962, "shareholder_yield": 0.1503, "roe": 0.0699, "momentum_12_1": -0.1331 }, { "week_end_date": "2026-07-19", "price": 13.26, "os": 0.84, "value": 0.97, "quality": 0.65, "momentum": 0.19, "confidence": 0.969, "coverage": 1, "pe_ratio": 10.8119, "earnings_yield": 0.0971, "shareholder_yield": 0.1549, "roe": 0.0699, "momentum_12_1": -0.0944 } ], "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": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": -41717000, "shares_issued": null, "net_debt_issued": 126400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": -41717000, "shares_issued": null, "net_debt_issued": 126400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": -41717000, "shares_issued": null, "net_debt_issued": 126400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": -41717000, "shares_issued": null, "net_debt_issued": 126400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": -41717000, "shares_issued": null, "net_debt_issued": 126400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": -41717000, "shares_issued": null, "net_debt_issued": 126400000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1165787000, "cost_of_revenue": 955739000, "gross_profit": 210048000, "ebit": 116375000, "ebitda": 283058000, "pretax_income": 60035000, "tax_provision": 15950000, "net_income": 44085000, "net_income_to_common": 44085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77875000, "total_current_assets": 330520000, "total_assets": 1694264000, "short_term_debt": 94264000, "long_term_debt": 719399000, "total_debt": 825104000, "total_liabilities": 1305362000, "total_equity": 388902000, "shares_outstanding": 33053877, "goodwill_and_intangibles": 10421000 }, "cash_flow": { "operating_cash_flow": 217607000, "capital_expenditure": 284343000, "free_cash_flow": 501950000, "dividends_paid": 10644000, "share_repurchases": -6777000, "shares_issued": null, "net_debt_issued": 104130000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1165787000, "cost_of_revenue": 955739000, "gross_profit": 210048000, "ebit": 116375000, "ebitda": 283058000, "pretax_income": 60035000, "tax_provision": 15950000, "net_income": 44085000, "net_income_to_common": 44085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77875000, "total_current_assets": 330520000, "total_assets": 1694264000, "short_term_debt": 94264000, "long_term_debt": 719399000, "total_debt": 825104000, "total_liabilities": 1305362000, "total_equity": 388902000, "shares_outstanding": 33053877, "goodwill_and_intangibles": 10421000 }, "cash_flow": { "operating_cash_flow": 217607000, "capital_expenditure": 284343000, "free_cash_flow": 501950000, "dividends_paid": 10644000, "share_repurchases": -6777000, "shares_issued": null, "net_debt_issued": 104130000 } } ], "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": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 26555446, "ebitda": 83269631, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 962196158, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": -11886000, "shares_issued": null, "net_debt_issued": 45523000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 26555446, "ebitda": 83269631, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 962196158, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": -11886000, "shares_issued": null, "net_debt_issued": 45523000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 26555446, "ebitda": 83269631, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 962196158, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": -11886000, "shares_issued": null, "net_debt_issued": 45523000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 26555446, "ebitda": 83269631, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 962196158, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": -11886000, "shares_issued": null, "net_debt_issued": 45523000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 26555446, "ebitda": 83269631, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 962196158, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": -11886000, "shares_issued": null, "net_debt_issued": 45523000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 21871375, "ebitda": 78585560, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 962196158, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": -11886000, "shares_issued": null, "net_debt_issued": 45523000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 22529623, "ebitda": 75500418, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": -12896000, "shares_issued": null, "net_debt_issued": 13944000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 22529623, "ebitda": 75500418, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": -12896000, "shares_issued": null, "net_debt_issued": 13944000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 22529623, "ebitda": 75500418, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": -12896000, "shares_issued": null, "net_debt_issued": 13944000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 22529623, "ebitda": 75500418, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": -12896000, "shares_issued": null, "net_debt_issued": 13944000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 22529623, "ebitda": 75500418, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": -12896000, "shares_issued": null, "net_debt_issued": 13944000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 21211699, "ebitda": 74182494, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 920827972, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": -12896000, "shares_issued": null, "net_debt_issued": 13944000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }