{ "ticker": { "uuid": "51616c4c-805f-4d8e-852f-fd451d514945", "symbol": "LOAR", "name": "Loar Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/51616c4c-805f-4d8e-852f-fd451d514945/", "api_url": "https://sharemaestro.com/factors/api/tickers/51616c4c-805f-4d8e-852f-fd451d514945/" }, "latest_snapshot": { "ticker": { "uuid": "51616c4c-805f-4d8e-852f-fd451d514945", "symbol": "LOAR", "name": "Loar Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/51616c4c-805f-4d8e-852f-fd451d514945/", "api_url": "https://sharemaestro.com/factors/api/tickers/51616c4c-805f-4d8e-852f-fd451d514945/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.03, "value": 0.02, "quality": 0.32, "momentum": 0.26, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 70.89, "market_cap": 6637038749.19, "pe_ratio": 97.6423, "earnings_yield": 0.0151, "ebitda_to_ev": 0.0228, "shareholder_yield": -0.0003, "roe": 0.0576, "piotroski_f_score": 5, "momentum_12_1": 0.0753, "volatility_252d": 0.4072 }, "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": 97.6423, "ev_ebitda": 43.8485, "earnings_yield": 0.0151, "fcf_yield": 0.0167, "shareholder_yield": -0.0003 }, "quality": { "roe": 0.0576, "roic": 0.0499, "gross_margin": 0.5083, "fcf_margin": 0.2331, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2633, "eps_growth_1y": 0.9257, "fcf_growth_1y": 0.5503 }, "momentum": { "price_return_12m": -0.0368, "momentum_12_1": 0.0753, "relative_strength": -0.2051 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.32, "momentum_percentile": 0.26, "growth_composite": 6, "yield_composite": 86, "overall_composite": 97, "os_score": 0.03, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63.29, "os": 0.01, "value": 0.03, "quality": 0.33, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 87.1742, "earnings_yield": 0.0167, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.335 }, { "week_end_date": "2026-06-14", "price": 68.09, "os": 0.02, "value": 0.03, "quality": 0.32, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 93.7856, "earnings_yield": 0.0157, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.3118 }, { "week_end_date": "2026-06-21", "price": 71.67, "os": 0.02, "value": 0.03, "quality": 0.34, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 98.7166, "earnings_yield": 0.015, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.2323 }, { "week_end_date": "2026-06-28", "price": 79.14, "os": 0.07, "value": 0.02, "quality": 0.64, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 109.0056, "earnings_yield": 0.0137, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.2671 }, { "week_end_date": "2026-07-05", "price": 80.9, "os": 0.02, "value": 0.02, "quality": 0.35, "momentum": 0.22, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 111.4298, "earnings_yield": 0.0135, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.2279 }, { "week_end_date": "2026-07-12", "price": 73.09, "os": 0.01, "value": 0.02, "quality": 0.33, "momentum": 0.12, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 100.6725, "earnings_yield": 0.0147, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.1444 }, { "week_end_date": "2026-07-19", "price": 69.99, "os": 0.02, "value": 0.02, "quality": 0.32, "momentum": 0.2, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 96.4026, "earnings_yield": 0.0153, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": -0.0588 }, { "week_end_date": "2026-07-26", "price": 70.89, "os": 0.03, "value": 0.02, "quality": 0.32, "momentum": 0.26, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 97.6423, "earnings_yield": 0.0151, "shareholder_yield": -0.0003, "roe": 0.0576, "momentum_12_1": 0.0753 } ], "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": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 13955000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 446268000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402819000, "cost_of_revenue": 203994000, "gross_profit": 198825000, "ebit": 81173000, "ebitda": 124243000, "pretax_income": 29061000, "tax_provision": 6830000, "net_income": 22231000, "net_income_to_common": 22231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54066000, "total_current_assets": 220670000, "total_assets": 1450618000, "short_term_debt": 835000, "long_term_debt": 277293000, "total_debt": 286434000, "total_liabilities": 362113000, "total_equity": 1088505000, "shares_outstanding": 91684000, "goodwill_and_intangibles": 1128199000 }, "cash_flow": { "operating_cash_flow": 54971000, "capital_expenditure": 8871000, "free_cash_flow": 63842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 636969000, "net_debt_issued": -258071000 } } ], "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": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 960283000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 960283000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 960283000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 960283000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 960283000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 960283000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 16937000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 56000, "net_debt_issued": 238218000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "ebit": 23762000, "ebitda": 36828000, "pretax_income": 17049000, "tax_provision": 4538000, "net_income": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95813000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 30423000, "capital_expenditure": 5530000, "free_cash_flow": 35953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 444941000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "ebit": 23762000, "ebitda": 36828000, "pretax_income": 17049000, "tax_provision": 4538000, "net_income": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95813000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 30423000, "capital_expenditure": 5530000, "free_cash_flow": 35953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 444941000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "ebit": 23762000, "ebitda": 36828000, "pretax_income": 17049000, "tax_provision": 4538000, "net_income": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95813000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 30423000, "capital_expenditure": 5530000, "free_cash_flow": 35953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 444941000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "ebit": 23762000, "ebitda": 36828000, "pretax_income": 17049000, "tax_provision": 4538000, "net_income": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95813000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 30423000, "capital_expenditure": 5530000, "free_cash_flow": 35953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 444941000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "ebit": 23762000, "ebitda": 36828000, "pretax_income": 17049000, "tax_provision": 4538000, "net_income": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 725293000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95813000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 30423000, "capital_expenditure": 5530000, "free_cash_flow": 35953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1859000, "net_debt_issued": 444941000 } } ] }, "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 } }