{ "ticker": { "uuid": "5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40", "symbol": "CWT", "name": "California Water Service Group", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/" }, "latest_snapshot": { "ticker": { "uuid": "5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40", "symbol": "CWT", "name": "California Water Service Group", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.44, "value": 0.69, "quality": 0.22, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": -12 }, "headline_factors": { "price": 50.11, "market_cap": 3098757351.11, "pe_ratio": 23.2615, "earnings_yield": 0.0469, "ebitda_to_ev": 0.0794, "shareholder_yield": -0.006, "roe": 0.0736, "piotroski_f_score": 4, "momentum_12_1": 0.1112, "volatility_252d": 0.2349 }, "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": 23.2615, "ev_ebitda": 12.5899, "earnings_yield": 0.0469, "fcf_yield": 0.2046, "shareholder_yield": -0.006 }, "quality": { "roe": 0.0736, "roic": 0.05, "gross_margin": 0.1861, "fcf_margin": 0.8461, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0643, "eps_growth_1y": -0.0193, "fcf_growth_1y": 0.2003 }, "momentum": { "price_return_12m": 0.1086, "momentum_12_1": 0.1112, "relative_strength": -18.6969 }, "scores": { "value_percentile": 0.69, "quality_percentile": 0.22, "momentum_percentile": 0.23, "growth_composite": 81, "yield_composite": 87, "overall_composite": 56, "os_score": 0.44, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 45.82, "os": 0.46, "value": 0.66, "quality": 0.27, "momentum": 0.27, "confidence": 1, "coverage": 1, "pe_ratio": 23.0621, "earnings_yield": 0.0416, "shareholder_yield": 0.0244, "roe": 0.0665, "momentum_12_1": -0.0274 }, { "week_end_date": "2026-06-14", "price": 45.57, "os": 0.49, "value": 0.69, "quality": 0.27, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 22.9363, "earnings_yield": 0.0418, "shareholder_yield": 0.0246, "roe": 0.0665, "momentum_12_1": -0.057 }, { "week_end_date": "2026-06-21", "price": 45.2, "os": 0.47, "value": 0.68, "quality": 0.28, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 22.75, "earnings_yield": 0.042, "shareholder_yield": 0.0248, "roe": 0.0665, "momentum_12_1": -0.0267 }, { "week_end_date": "2026-06-28", "price": 49.08, "os": 0.65, "value": 0.65, "quality": 0.29, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 24.7029, "earnings_yield": 0.0399, "shareholder_yield": 0.0228, "roe": 0.0665, "momentum_12_1": 0.0203 }, { "week_end_date": "2026-07-05", "price": 50.23, "os": 0.49, "value": 0.64, "quality": 0.29, "momentum": 0.34, "confidence": 0.991, "coverage": 1, "pe_ratio": 25.2817, "earnings_yield": 0.0393, "shareholder_yield": 0.0223, "roe": 0.0665, "momentum_12_1": 0.0289 }, { "week_end_date": "2026-07-12", "price": 49.71, "os": 0.43, "value": 0.64, "quality": 0.28, "momentum": 0.26, "confidence": 0.98, "coverage": 1, "pe_ratio": 25.02, "earnings_yield": 0.0395, "shareholder_yield": 0.0225, "roe": 0.0665, "momentum_12_1": 0.0213 }, { "week_end_date": "2026-07-19", "price": 51.88, "os": 0.16, "value": 0.34, "quality": 0.27, "momentum": 0.35, "confidence": 0.969, "coverage": 1, "pe_ratio": 26.1122, "earnings_yield": 0.0384, "shareholder_yield": 0.0216, "roe": 0.0665, "momentum_12_1": 0.031 }, { "week_end_date": "2026-07-26", "price": 50.72, "os": 0.32, "value": 0.35, "quality": 0.27, "momentum": 0.67, "confidence": 0.958, "coverage": 1, "pe_ratio": 25.5284, "earnings_yield": 0.039, "shareholder_yield": 0.0221, "roe": 0.0665, "momentum_12_1": 0.1252 }, { "week_end_date": "2026-08-02", "price": 50.11, "os": 0.44, "value": 0.69, "quality": 0.22, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 23.2615, "earnings_yield": 0.0469, "shareholder_yield": -0.006, "roe": 0.0736, "momentum_12_1": 0.1112 } ], "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": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": -1433000, "shares_issued": 4044000, "net_debt_issued": 222320000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308596000, "cost_of_revenue": 150892000, "gross_profit": -63681000, "ebit": 90823000, "ebitda": 120359000, "pretax_income": 70337000, "tax_provision": 13872000, "net_income": 56465000, "net_income_to_common": 56465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43445000, "total_current_assets": 407185000, "total_assets": 5954964000, "short_term_debt": 590000, "long_term_debt": 1471948000, "total_debt": 1302732000, "total_liabilities": 4144872000, "total_equity": 1810092000, "shares_outstanding": 60105000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 63600000, "capital_expenditure": 146983000, "free_cash_flow": 210583000, "dividends_paid": 20053000, "share_repurchases": -128000, "shares_issued": 88702000, "net_debt_issued": -25229000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 24053000, "ebitda": 64017000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 18238000, "ebitda": 58202000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": -823000, "shares_issued": 6880000, "net_debt_issued": 99770000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 219978000, "cost_of_revenue": 152900000, "gross_profit": 67078000, "ebit": 23965000, "ebitda": 60227000, "pretax_income": 6582000, "tax_provision": -4898000, "net_income": 11482000, "net_income_to_common": 11482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59691000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 47905000, "capital_expenditure": 152289000, "free_cash_flow": 200194000, "dividends_paid": 17879000, "share_repurchases": -107000, "shares_issued": 2140000, "net_debt_issued": 82999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 219978000, "cost_of_revenue": 152900000, "gross_profit": 67078000, "ebit": 23965000, "ebitda": 60227000, "pretax_income": 6582000, "tax_provision": -4898000, "net_income": 11482000, "net_income_to_common": 11482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59691000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 47905000, "capital_expenditure": 152289000, "free_cash_flow": 200194000, "dividends_paid": 17879000, "share_repurchases": -107000, "shares_issued": 2140000, "net_debt_issued": 82999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 219978000, "cost_of_revenue": 152900000, "gross_profit": 67078000, "ebit": 23965000, "ebitda": 60227000, "pretax_income": 6582000, "tax_provision": -4898000, "net_income": 11482000, "net_income_to_common": 11482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1616705000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59691000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 47905000, "capital_expenditure": 152289000, "free_cash_flow": 200194000, "dividends_paid": 17879000, "share_repurchases": -107000, "shares_issued": 2140000, "net_debt_issued": 82999000 } } ] }, "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": "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }