{ "ticker": { "uuid": "5655d97e-4873-404a-ae8d-6ba2745fc035", "symbol": "BORR", "name": "Borr Drilling Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/5655d97e-4873-404a-ae8d-6ba2745fc035/", "api_url": "https://sharemaestro.com/factors/api/tickers/5655d97e-4873-404a-ae8d-6ba2745fc035/" }, "latest_snapshot": { "ticker": { "uuid": "5655d97e-4873-404a-ae8d-6ba2745fc035", "symbol": "BORR", "name": "Borr Drilling Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/5655d97e-4873-404a-ae8d-6ba2745fc035/", "api_url": "https://sharemaestro.com/factors/api/tickers/5655d97e-4873-404a-ae8d-6ba2745fc035/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.89, "value": 0.88, "quality": 0.29, "momentum": 0.93, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 4.23, "market_cap": 1305744872.13, "pe_ratio": 36.3717, "earnings_yield": 0.0896, "ebitda_to_ev": 0.1355, "shareholder_yield": -0.1355, "roe": 0.03, "piotroski_f_score": 5, "momentum_12_1": 0.9729, "volatility_252d": 0.6076 }, "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": 36.3717, "ev_ebitda": 7.3783, "earnings_yield": 0.0896, "fcf_yield": 0.1319, "shareholder_yield": -0.1355 }, "quality": { "roe": 0.03, "roic": 0.0421, "gross_margin": 0.4598, "fcf_margin": 0.422, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0584, "eps_growth_1y": -0.2933, "fcf_growth_1y": -0.2657 }, "momentum": { "price_return_12m": 0.914, "momentum_12_1": 0.9729, "relative_strength": 0.7457 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.29, "momentum_percentile": 0.93, "growth_composite": 84, "yield_composite": 100, "overall_composite": 11, "os_score": 0.89, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.81, "os": 0.86, "value": 0.82, "quality": 0.28, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 41.3589, "earnings_yield": 0.085, "shareholder_yield": -0.1192, "roe": 0.03, "momentum_12_1": 2.0311 }, { "week_end_date": "2026-06-14", "price": 4.58, "os": 0.88, "value": 0.85, "quality": 0.31, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 39.3812, "earnings_yield": 0.0868, "shareholder_yield": -0.1252, "roe": 0.03, "momentum_12_1": 1.7699 }, { "week_end_date": "2026-06-21", "price": 4.22, "os": 0.88, "value": 0.87, "quality": 0.3, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 36.2857, "earnings_yield": 0.0897, "shareholder_yield": -0.1359, "roe": 0.03, "momentum_12_1": 1.6538 }, { "week_end_date": "2026-06-28", "price": 4.36, "os": 0.91, "value": 0.87, "quality": 0.34, "momentum": 0.98, "confidence": 1, "coverage": 1, "pe_ratio": 37.4895, "earnings_yield": 0.0885, "shareholder_yield": -0.1315, "roe": 0.03, "momentum_12_1": 1.7377 }, { "week_end_date": "2026-07-05", "price": 4.49, "os": 0.88, "value": 0.86, "quality": 0.3, "momentum": 0.94, "confidence": 0.991, "coverage": 1, "pe_ratio": 38.6073, "earnings_yield": 0.0875, "shareholder_yield": -0.1277, "roe": 0.03, "momentum_12_1": 1.2796 }, { "week_end_date": "2026-07-12", "price": 4.33, "os": 0.89, "value": 0.87, "quality": 0.31, "momentum": 0.9, "confidence": 0.98, "coverage": 1, "pe_ratio": 37.2316, "earnings_yield": 0.0888, "shareholder_yield": -0.1324, "roe": 0.03, "momentum_12_1": 1.2341 }, { "week_end_date": "2026-07-19", "price": 4.16, "os": 0.89, "value": 0.88, "quality": 0.29, "momentum": 0.95, "confidence": 0.969, "coverage": 1, "pe_ratio": 35.7698, "earnings_yield": 0.0902, "shareholder_yield": -0.1378, "roe": 0.03, "momentum_12_1": 1.2447 }, { "week_end_date": "2026-07-26", "price": 4.23, "os": 0.89, "value": 0.88, "quality": 0.29, "momentum": 0.93, "confidence": 0.958, "coverage": 1, "pe_ratio": 36.3717, "earnings_yield": 0.0896, "shareholder_yield": -0.1355, "roe": 0.03, "momentum_12_1": 0.9729 } ], "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": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 314300000, "ebitda": 462300000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 314300000, "ebitda": 462300000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 314300000, "ebitda": 462300000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 314300000, "ebitda": 462300000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 314300000, "ebitda": 462300000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 314300000, "ebitda": 462300000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 321800000, "ebitda": 469800000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": -200000, "shares_issued": 177200000, "net_debt_issued": 17800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010600000, "cost_of_revenue": 131200000, "gross_profit": 879400000, "ebit": 341800000, "ebitda": 473000000, "pretax_income": 140300000, "tax_provision": 58200000, "net_income": 82100000, "net_income_to_common": 82100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61600000, "total_current_assets": 516600000, "total_assets": 3419600000, "short_term_debt": 118500000, "long_term_debt": 1992500000, "total_debt": 2111000000, "total_liabilities": 2426300000, "total_equity": 993300000, "shares_outstanding": 254464000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77300000, "capital_expenditure": 409400000, "free_cash_flow": 486700000, "dividends_paid": 76300000, "share_repurchases": -19900000, "shares_issued": 0, "net_debt_issued": 385900000 } } ], "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 42000000, "ebitda": 84500000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 42000000, "ebitda": 84500000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 42000000, "ebitda": 84500000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 42000000, "ebitda": 84500000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 42000000, "ebitda": 84500000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 42000000, "ebitda": 84500000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "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": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 46000000, "ebitda": 46000000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "ebit": 67900000, "ebitda": 105700000, "pretax_income": 11200000, "tax_provision": 12200000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 290923140, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34800000, "capital_expenditure": 52100000, "free_cash_flow": 86900000, "dividends_paid": 43412, "share_repurchases": 0, "shares_issued": 80300000, "net_debt_issued": 88500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "ebit": 67900000, "ebitda": 105700000, "pretax_income": 11200000, "tax_provision": 12200000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 290923140, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34800000, "capital_expenditure": 52100000, "free_cash_flow": 86900000, "dividends_paid": 43412, "share_repurchases": 0, "shares_issued": 80300000, "net_debt_issued": 88500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "ebit": 67900000, "ebitda": 105700000, "pretax_income": 11200000, "tax_provision": 12200000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 290923140, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34800000, "capital_expenditure": 52100000, "free_cash_flow": 86900000, "dividends_paid": 43412, "share_repurchases": 0, "shares_issued": 80300000, "net_debt_issued": 88500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "ebit": 67900000, "ebitda": 105700000, "pretax_income": 11200000, "tax_provision": 12200000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 290923140, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34800000, "capital_expenditure": 52100000, "free_cash_flow": 86900000, "dividends_paid": 43412, "share_repurchases": 0, "shares_issued": 80300000, "net_debt_issued": 88500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "ebit": 67900000, "ebitda": 105700000, "pretax_income": 11200000, "tax_provision": 12200000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 290923140, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34800000, "capital_expenditure": 52100000, "free_cash_flow": 86900000, "dividends_paid": 43412, "share_repurchases": 0, "shares_issued": 80300000, "net_debt_issued": 88500000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }