{ "ticker": { "uuid": "52982c17-d3cb-4322-9cf9-43ccde081e29", "symbol": "TREX", "name": "Trex Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/52982c17-d3cb-4322-9cf9-43ccde081e29/", "api_url": "https://sharemaestro.com/factors/api/tickers/52982c17-d3cb-4322-9cf9-43ccde081e29/" }, "latest_snapshot": { "ticker": { "uuid": "52982c17-d3cb-4322-9cf9-43ccde081e29", "symbol": "TREX", "name": "Trex Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/52982c17-d3cb-4322-9cf9-43ccde081e29/", "api_url": "https://sharemaestro.com/factors/api/tickers/52982c17-d3cb-4322-9cf9-43ccde081e29/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.26, "value": 0.27, "quality": 0.91, "momentum": 0.09, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 43.43, "market_cap": 4512321800.47, "pe_ratio": 23.5773, "earnings_yield": 0.0526, "ebitda_to_ev": 0.0661, "shareholder_yield": 0.0337, "roe": 0.1922, "piotroski_f_score": 6, "momentum_12_1": -0.2741, "volatility_252d": 0.5294 }, "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": 23.5773, "ev_ebitda": 15.1182, "earnings_yield": 0.0526, "fcf_yield": 0.1639, "shareholder_yield": 0.0337 }, "quality": { "roe": 0.1922, "roic": 0.1342, "gross_margin": 0.3917, "fcf_margin": 0.6881, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0536, "eps_growth_1y": -0.0322, "fcf_growth_1y": 0.8292 }, "momentum": { "price_return_12m": -0.3659, "momentum_12_1": -0.2741, "relative_strength": -0.5342 }, "scores": { "value_percentile": 0.27, "quality_percentile": 0.91, "momentum_percentile": 0.09, "growth_composite": 89, "yield_composite": 29, "overall_composite": 74, "os_score": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.65, "os": 0.34, "value": 0.31, "quality": 0.93, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.5252, "earnings_yield": 0.0571, "shareholder_yield": 0.0369, "roe": 0.1922, "momentum_12_1": -0.2904 }, { "week_end_date": "2026-06-14", "price": 45.63, "os": 0.3, "value": 0.25, "quality": 0.92, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.7717, "earnings_yield": 0.0503, "shareholder_yield": 0.0321, "roe": 0.1922, "momentum_12_1": -0.3236 }, { "week_end_date": "2026-06-21", "price": 47.13, "os": 0.26, "value": 0.23, "quality": 0.91, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.586, "earnings_yield": 0.0488, "shareholder_yield": 0.0311, "roe": 0.1922, "momentum_12_1": -0.2716 }, { "week_end_date": "2026-06-28", "price": 49.72, "os": 0.28, "value": 0.22, "quality": 0.92, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.992, "earnings_yield": 0.0464, "shareholder_yield": 0.0294, "roe": 0.1922, "momentum_12_1": -0.2456 }, { "week_end_date": "2026-07-05", "price": 48.47, "os": 0.27, "value": 0.24, "quality": 0.94, "momentum": 0.14, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 26.3134, "earnings_yield": 0.0475, "shareholder_yield": 0.0302, "roe": 0.1922, "momentum_12_1": -0.3273 }, { "week_end_date": "2026-07-12", "price": 47.16, "os": 0.23, "value": 0.25, "quality": 0.93, "momentum": 0.05, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 25.6023, "earnings_yield": 0.0488, "shareholder_yield": 0.031, "roe": 0.1922, "momentum_12_1": -0.2858 }, { "week_end_date": "2026-07-19", "price": 45.13, "os": 0.26, "value": 0.25, "quality": 0.92, "momentum": 0.11, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 24.5002, "earnings_yield": 0.0508, "shareholder_yield": 0.0324, "roe": 0.1922, "momentum_12_1": -0.2376 }, { "week_end_date": "2026-07-26", "price": 43.43, "os": 0.26, "value": 0.27, "quality": 0.91, "momentum": 0.09, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 23.5773, "earnings_yield": 0.0526, "shareholder_yield": 0.0337, "roe": 0.1922, "momentum_12_1": -0.2741 } ], "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": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": -54472000, "shares_issued": 1185000, "net_debt_issued": -69100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": -54472000, "shares_issued": 1185000, "net_debt_issued": -69100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": -54472000, "shares_issued": 1185000, "net_debt_issued": -69100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": -54472000, "shares_issued": 1185000, "net_debt_issued": -69100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": -54472000, "shares_issued": 1185000, "net_debt_issued": -69100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": null, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "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": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": -54472000, "shares_issued": 1185000, "net_debt_issued": -69100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1151449000, "cost_of_revenue": 665781000, "gross_profit": 485668000, "ebit": 305684000, "ebitda": 360354000, "pretax_income": 305684000, "tax_provision": 79292000, "net_income": 226392000, "net_income_to_common": 226392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1292000, "total_current_assets": 318908000, "total_assets": 1324298000, "short_term_debt": 213400000, "long_term_debt": 41979000, "total_debt": 244579000, "total_liabilities": 474156000, "total_equity": 850142000, "shares_outstanding": 108322576, "goodwill_and_intangibles": 102556000 }, "cash_flow": { "operating_cash_flow": 143929000, "capital_expenditure": 236641000, "free_cash_flow": 380570000, "dividends_paid": 0, "share_repurchases": -105940000, "shares_issued": 1282000, "net_debt_issued": 197100000 } } ], "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": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": 40138000, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": -102826000, "shares_issued": 286000, "net_debt_issued": 249000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": 40138000, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": -102826000, "shares_issued": 286000, "net_debt_issued": 249000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": 40138000, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": -102826000, "shares_issued": 286000, "net_debt_issued": 249000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": 40138000, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": -102826000, "shares_issued": 286000, "net_debt_issued": 249000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": 40138000, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": -102826000, "shares_issued": 286000, "net_debt_issued": 249000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": null, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "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": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": 40138000, "total_debt": 435198000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": -102826000, "shares_issued": 286000, "net_debt_issued": 249000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "ebit": 3502000, "ebitda": 20391000, "pretax_income": 3502000, "tax_provision": 1200000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 106477027, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 65486000, "capital_expenditure": 211297000, "free_cash_flow": 276783000, "dividends_paid": null, "share_repurchases": -50439000, "shares_issued": 284000, "net_debt_issued": 22200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "ebit": 3502000, "ebitda": 20391000, "pretax_income": 3502000, "tax_provision": 1200000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 106477027, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 65486000, "capital_expenditure": 211297000, "free_cash_flow": 276783000, "dividends_paid": null, "share_repurchases": -50439000, "shares_issued": 284000, "net_debt_issued": 22200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "ebit": 3502000, "ebitda": 20391000, "pretax_income": 3502000, "tax_provision": 1200000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 106477027, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 65486000, "capital_expenditure": 211297000, "free_cash_flow": 276783000, "dividends_paid": null, "share_repurchases": -50439000, "shares_issued": 284000, "net_debt_issued": 22200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "ebit": 3502000, "ebitda": 20391000, "pretax_income": 3502000, "tax_provision": 1200000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 106477027, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 65486000, "capital_expenditure": 211297000, "free_cash_flow": 276783000, "dividends_paid": null, "share_repurchases": -50439000, "shares_issued": 284000, "net_debt_issued": 22200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "ebit": 3502000, "ebitda": 20391000, "pretax_income": 3502000, "tax_provision": 1200000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": 41755000, "total_debt": 229089000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 106477027, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 65486000, "capital_expenditure": 211297000, "free_cash_flow": 276783000, "dividends_paid": null, "share_repurchases": -50439000, "shares_issued": 284000, "net_debt_issued": 22200000 } } ] }, "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }