{ "ticker": { "uuid": "63e34d7d-e204-471a-a8fb-bbac482891a5", "symbol": "LBRT", "name": "Liberty Energy Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/63e34d7d-e204-471a-a8fb-bbac482891a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/63e34d7d-e204-471a-a8fb-bbac482891a5/" }, "latest_snapshot": { "ticker": { "uuid": "63e34d7d-e204-471a-a8fb-bbac482891a5", "symbol": "LBRT", "name": "Liberty Energy Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/63e34d7d-e204-471a-a8fb-bbac482891a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/63e34d7d-e204-471a-a8fb-bbac482891a5/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.82, "value": 0.81, "quality": 0.17, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": 2 }, "headline_factors": { "price": 17.36, "market_cap": 2833002981.76, "pe_ratio": 23.1409, "earnings_yield": 0.0373, "ebitda_to_ev": 0.1585, "shareholder_yield": 0.0202, "roe": 0.0623, "piotroski_f_score": 4, "momentum_12_1": 1.0815, "volatility_252d": 0.6387 }, "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": 23.1409, "ev_ebitda": 6.3107, "earnings_yield": 0.0373, "fcf_yield": 0.281, "shareholder_yield": 0.0202 }, "quality": { "roe": 0.0623, "roic": 0.0376, "gross_margin": 0.1288, "fcf_margin": 0.2606, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0229, "eps_growth_1y": -0.4354, "fcf_growth_1y": -0.2334 }, "momentum": { "price_return_12m": 0.3453, "momentum_12_1": 1.0815, "relative_strength": 0.177 }, "scores": { "value_percentile": 0.81, "quality_percentile": 0.17, "momentum_percentile": 0.84, "growth_composite": 93, "yield_composite": 69, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 28.45, "os": 0.79, "value": 0.68, "quality": 0.23, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 30.8863, "earnings_yield": 0.0427, "shareholder_yield": 0.0125, "roe": 0.0772, "momentum_12_1": 1.7244 }, { "week_end_date": "2026-06-14", "price": 28.87, "os": 0.79, "value": 0.68, "quality": 0.24, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 31.3423, "earnings_yield": 0.0422, "shareholder_yield": 0.0123, "roe": 0.0772, "momentum_12_1": 1.4457 }, { "week_end_date": "2026-06-21", "price": 27.18, "os": 0.8, "value": 0.71, "quality": 0.23, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 29.5075, "earnings_yield": 0.0443, "shareholder_yield": 0.0131, "roe": 0.0772, "momentum_12_1": 1.4907 }, { "week_end_date": "2026-06-28", "price": 26.86, "os": 0.81, "value": 0.72, "quality": 0.25, "momentum": 0.98, "confidence": 1, "coverage": 1, "pe_ratio": 29.1601, "earnings_yield": 0.0448, "shareholder_yield": 0.0132, "roe": 0.0772, "momentum_12_1": 1.559 }, { "week_end_date": "2026-07-05", "price": 23.79, "os": 0.84, "value": 0.78, "quality": 0.25, "momentum": 0.94, "confidence": 0.991, "coverage": 1, "pe_ratio": 25.8272, "earnings_yield": 0.0494, "shareholder_yield": 0.015, "roe": 0.0772, "momentum_12_1": 1.3982 }, { "week_end_date": "2026-07-12", "price": 24.49, "os": 0.82, "value": 0.76, "quality": 0.23, "momentum": 0.89, "confidence": 0.98, "coverage": 1, "pe_ratio": 26.5872, "earnings_yield": 0.0483, "shareholder_yield": 0.0145, "roe": 0.0772, "momentum_12_1": 1.3575 }, { "week_end_date": "2026-07-19", "price": 23.84, "os": 0.84, "value": 0.78, "quality": 0.24, "momentum": 0.95, "confidence": 0.969, "coverage": 1, "pe_ratio": 25.8815, "earnings_yield": 0.0494, "shareholder_yield": 0.0149, "roe": 0.0772, "momentum_12_1": 1.4385 }, { "week_end_date": "2026-07-26", "price": 17.36, "os": 0.82, "value": 0.81, "quality": 0.17, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 23.1409, "earnings_yield": 0.0373, "shareholder_yield": 0.0202, "roe": 0.0623, "momentum_12_1": 1.0815 } ], "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": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": -24882000, "shares_issued": null, "net_debt_issued": -24706000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4315161000, "cost_of_revenue": 3705556000, "gross_profit": 609605000, "ebit": 435963000, "ebitda": 941013000, "pretax_income": 403271000, "tax_provision": 87261000, "net_income": 316010000, "net_income_to_common": 316010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19984000, "total_current_assets": 848523000, "total_assets": 3296394000, "short_term_debt": 95218000, "long_term_debt": 190500000, "total_debt": 533606000, "total_liabilities": 1317525000, "total_equity": 1978869000, "shares_outstanding": 169398000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 829374000, "capital_expenditure": 651034000, "free_cash_flow": 1480408000, "dividends_paid": 48310000, "share_repurchases": -129250000, "shares_issued": null, "net_debt_issued": 198000 } } ], "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": 1188596000, "cost_of_revenue": 980255000, "gross_profit": 208341000, "ebit": 12716000, "ebitda": 126929000, "pretax_income": 52275000, "tax_provision": 9154000, "net_income": 43121000, "net_income_to_common": 43121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555359000, "total_current_assets": 1566676000, "total_assets": 4488096000, "short_term_debt": 114565000, "long_term_debt": 1279941000, "total_debt": 1613101000, "total_liabilities": 2524342000, "total_equity": 1963754000, "shares_outstanding": 167663000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133042000, "capital_expenditure": 223863000, "free_cash_flow": 356905000, "dividends_paid": 15701000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -14197000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 39594000, "ebitda": 153653000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 39594000, "ebitda": 153653000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 39594000, "ebitda": 153653000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 39594000, "ebitda": 153653000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 39594000, "ebitda": 153653000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 39594000, "ebitda": 153653000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 3765000, "ebitda": 117824000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1623152000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1046439000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038737000, "cost_of_revenue": 824625000, "gross_profit": 214112000, "ebit": 26788000, "ebitda": 147031000, "pretax_income": 17089000, "tax_provision": 3399000, "net_income": 13690000, "net_income_to_common": 13690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 195435000, "capital_expenditure": 205387000, "free_cash_flow": 400822000, "dividends_paid": 14578000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -33152000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038737000, "cost_of_revenue": 824625000, "gross_profit": 214112000, "ebit": 26788000, "ebitda": 147031000, "pretax_income": 17089000, "tax_provision": 3399000, "net_income": 13690000, "net_income_to_common": 13690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 195435000, "capital_expenditure": 205387000, "free_cash_flow": 400822000, "dividends_paid": 14578000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -33152000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038737000, "cost_of_revenue": 824625000, "gross_profit": 214112000, "ebit": 26788000, "ebitda": 147031000, "pretax_income": 17089000, "tax_provision": 3399000, "net_income": 13690000, "net_income_to_common": 13690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 195435000, "capital_expenditure": 205387000, "free_cash_flow": 400822000, "dividends_paid": 14578000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -33152000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038737000, "cost_of_revenue": 824625000, "gross_profit": 214112000, "ebit": 26788000, "ebitda": 147031000, "pretax_income": 17089000, "tax_provision": 3399000, "net_income": 13690000, "net_income_to_common": 13690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 873367000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 195435000, "capital_expenditure": 205387000, "free_cash_flow": 400822000, "dividends_paid": 14578000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -33152000 } } ] }, "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/" } ], "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 } }