{ "ticker": { "uuid": "67520155-fa0c-4a77-b2ca-4fbd913ae851", "symbol": "RJET", "name": "Republic Airways Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/67520155-fa0c-4a77-b2ca-4fbd913ae851/", "api_url": "https://sharemaestro.com/factors/api/tickers/67520155-fa0c-4a77-b2ca-4fbd913ae851/" }, "latest_snapshot": { "ticker": { "uuid": "67520155-fa0c-4a77-b2ca-4fbd913ae851", "symbol": "RJET", "name": "Republic Airways Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/67520155-fa0c-4a77-b2ca-4fbd913ae851/", "api_url": "https://sharemaestro.com/factors/api/tickers/67520155-fa0c-4a77-b2ca-4fbd913ae851/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.82, "value": 0.9, "quality": 0.64, "momentum": 0.23, "coverage": 0.939, "confidence": 0.91, "delta": 5 }, "headline_factors": { "price": 17.21, "market_cap": 805935281.96, "pe_ratio": 20.8619, "earnings_yield": 0.0529, "ebitda_to_ev": 0.0907, "shareholder_yield": 0.0014, "roe": 0.0286, "piotroski_f_score": 6, "momentum_12_1": 0.0106, "volatility_252d": 0.6369 }, "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": 20.8619, "ev_ebitda": 11.02, "earnings_yield": 0.0529, "fcf_yield": 0.3789, "shareholder_yield": 0.0014 }, "quality": { "roe": 0.0286, "roic": 0.0251, "gross_margin": 0.2475, "fcf_margin": 0.6236, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.6227, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.0359, "momentum_12_1": 0.0106, "relative_strength": -0.2319 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.64, "momentum_percentile": 0.23, "growth_composite": 6, "yield_composite": 78, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.64, "os": 0.91, "value": 0.89, "quality": 0.62, "momentum": 0.71, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.3831, "earnings_yield": 0.0523, "shareholder_yield": 0.0013, "roe": 0.0286, "momentum_12_1": 0.5313 }, { "week_end_date": "2026-06-14", "price": 18.25, "os": 0.91, "value": 0.89, "quality": 0.63, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.1225, "earnings_yield": 0.0516, "shareholder_yield": 0.0013, "roe": 0.0286, "momentum_12_1": 0.4029 }, { "week_end_date": "2026-06-21", "price": 18.04, "os": 0.92, "value": 0.89, "quality": 0.63, "momentum": 0.76, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.868, "earnings_yield": 0.0518, "shareholder_yield": 0.0013, "roe": 0.0286, "momentum_12_1": 0.6542 }, { "week_end_date": "2026-06-28", "price": 19.05, "os": 0.91, "value": 0.89, "quality": 0.63, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 23.0923, "earnings_yield": 0.0506, "shareholder_yield": 0.0012, "roe": 0.0286, "momentum_12_1": 0.4126 }, { "week_end_date": "2026-07-05", "price": 21.39, "os": 0.86, "value": 0.87, "quality": 0.33, "momentum": 0.82, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 25.9288, "earnings_yield": 0.048, "shareholder_yield": 0.0011, "roe": 0.0286, "momentum_12_1": 0.2641 }, { "week_end_date": "2026-07-12", "price": 18.77, "os": 0.87, "value": 0.89, "quality": 0.35, "momentum": 0.76, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 22.7529, "earnings_yield": 0.0509, "shareholder_yield": 0.0013, "roe": 0.0286, "momentum_12_1": 0.1928 }, { "week_end_date": "2026-07-19", "price": 17.21, "os": 0.82, "value": 0.9, "quality": 0.64, "momentum": 0.23, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 20.8619, "earnings_yield": 0.0529, "shareholder_yield": 0.0014, "roe": 0.0286, "momentum_12_1": 0.0106 } ], "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": 1676500000, "cost_of_revenue": 1210500000, "gross_profit": 466000000, "ebit": 174000000, "ebitda": 300300000, "pretax_income": 113400000, "tax_provision": 37200000, "net_income": 76200000, "net_income_to_common": 76200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134300000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": 882900000, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 322000000, "capital_expenditure": 410700000, "free_cash_flow": 732700000, "dividends_paid": null, "share_repurchases": -1100000, "shares_issued": null, "net_debt_issued": 67800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1676500000, "cost_of_revenue": 1210500000, "gross_profit": 466000000, "ebit": 174000000, "ebitda": 300300000, "pretax_income": 113400000, "tax_provision": 37200000, "net_income": 76200000, "net_income_to_common": 76200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134300000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": 882900000, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 322000000, "capital_expenditure": 410700000, "free_cash_flow": 732700000, "dividends_paid": null, "share_repurchases": -1100000, "shares_issued": null, "net_debt_issued": 67800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1676500000, "cost_of_revenue": 1210500000, "gross_profit": 466000000, "ebit": 174000000, "ebitda": 300300000, "pretax_income": 113400000, "tax_provision": 37200000, "net_income": 76200000, "net_income_to_common": 76200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134300000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": 882900000, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 322000000, "capital_expenditure": 410700000, "free_cash_flow": 732700000, "dividends_paid": null, "share_repurchases": -1100000, "shares_issued": null, "net_debt_issued": 67800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1676500000, "cost_of_revenue": 1210500000, "gross_profit": 466000000, "ebit": 174000000, "ebitda": 300300000, "pretax_income": 113400000, "tax_provision": 37200000, "net_income": 76200000, "net_income_to_common": 76200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134300000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": 882900000, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 322000000, "capital_expenditure": 410700000, "free_cash_flow": 732700000, "dividends_paid": null, "share_repurchases": -1100000, "shares_issued": null, "net_debt_issued": 67800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1676500000, "cost_of_revenue": 1210500000, "gross_profit": 466000000, "ebit": 174000000, "ebitda": 300300000, "pretax_income": 113400000, "tax_provision": 37200000, "net_income": 76200000, "net_income_to_common": 76200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134300000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": 882900000, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 322000000, "capital_expenditure": 410700000, "free_cash_flow": 732700000, "dividends_paid": null, "share_repurchases": -1100000, "shares_issued": null, "net_debt_issued": 67800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1676500000, "cost_of_revenue": 1210500000, "gross_profit": 466000000, "ebit": 174000000, "ebitda": 300300000, "pretax_income": 113400000, "tax_provision": 37200000, "net_income": 76200000, "net_income_to_common": 76200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134300000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": 882900000, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 322000000, "capital_expenditure": 410700000, "free_cash_flow": 732700000, "dividends_paid": null, "share_repurchases": -1100000, "shares_issued": null, "net_debt_issued": 67800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474000000, "cost_of_revenue": 1109000000, "gross_profit": 365000000, "ebit": 144600000, "ebitda": 261600000, "pretax_income": 86900000, "tax_provision": 22300000, "net_income": 64600000, "net_income_to_common": 64600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110500000, "total_current_assets": 453300000, "total_assets": 2767800000, "short_term_debt": 273100000, "long_term_debt": 752200000, "total_debt": 1142900000, "total_liabilities": 1651500000, "total_equity": 1116300000, "shares_outstanding": 2767166, "goodwill_and_intangibles": 2100000 }, "cash_flow": { "operating_cash_flow": 226100000, "capital_expenditure": 259600000, "free_cash_flow": 485700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -62800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474000000, "cost_of_revenue": 1109000000, "gross_profit": 365000000, "ebit": 144600000, "ebitda": 261600000, "pretax_income": 86900000, "tax_provision": 22300000, "net_income": 64600000, "net_income_to_common": 64600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110500000, "total_current_assets": 453300000, "total_assets": 2767800000, "short_term_debt": 273100000, "long_term_debt": 752200000, "total_debt": 1142900000, "total_liabilities": 1651500000, "total_equity": 1116300000, "shares_outstanding": 2767166, "goodwill_and_intangibles": 2100000 }, "cash_flow": { "operating_cash_flow": 226100000, "capital_expenditure": 259600000, "free_cash_flow": 485700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -62800000 } } ], "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": 527400000, "cost_of_revenue": 381000000, "gross_profit": 146400000, "ebit": 54400000, "ebitda": 88900000, "pretax_income": 37600000, "tax_provision": 10700000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111300000, "total_current_assets": 486500000, "total_assets": 3265000000, "short_term_debt": 210200000, "long_term_debt": 909200000, "total_debt": 1238900000, "total_liabilities": 1913300000, "total_equity": 1351700000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 95100000, "free_cash_flow": 152900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 527400000, "cost_of_revenue": 381000000, "gross_profit": 146400000, "ebit": 54400000, "ebitda": 88900000, "pretax_income": 37600000, "tax_provision": 10700000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111300000, "total_current_assets": 486500000, "total_assets": 3265000000, "short_term_debt": 210200000, "long_term_debt": 909200000, "total_debt": 1238900000, "total_liabilities": 1913300000, "total_equity": 1351700000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 95100000, "free_cash_flow": 152900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 527400000, "cost_of_revenue": 381000000, "gross_profit": 146400000, "ebit": 54400000, "ebitda": 88900000, "pretax_income": 37600000, "tax_provision": 10700000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111300000, "total_current_assets": 486500000, "total_assets": 3265000000, "short_term_debt": 210200000, "long_term_debt": 909200000, "total_debt": 1238900000, "total_liabilities": 1913300000, "total_equity": 1351700000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 95100000, "free_cash_flow": 152900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 527400000, "cost_of_revenue": 381000000, "gross_profit": 146400000, "ebit": 54400000, "ebitda": 88900000, "pretax_income": 37600000, "tax_provision": 10700000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111300000, "total_current_assets": 486500000, "total_assets": 3265000000, "short_term_debt": 210200000, "long_term_debt": 909200000, "total_debt": 1238900000, "total_liabilities": 1913300000, "total_equity": 1351700000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 95100000, "free_cash_flow": 152900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 527400000, "cost_of_revenue": 381000000, "gross_profit": 146400000, "ebit": 54400000, "ebitda": 88900000, "pretax_income": 37600000, "tax_provision": 10700000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273400000, "total_current_assets": 486500000, "total_assets": 3265000000, "short_term_debt": 210200000, "long_term_debt": 909200000, "total_debt": 1238900000, "total_liabilities": 1913300000, "total_equity": 1351700000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 95100000, "free_cash_flow": 152900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 527400000, "cost_of_revenue": 381000000, "gross_profit": 146400000, "ebit": 54200000, "ebitda": 88700000, "pretax_income": 37600000, "tax_provision": 10700000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273400000, "total_current_assets": 486500000, "total_assets": 3265000000, "short_term_debt": 210200000, "long_term_debt": 909200000, "total_debt": 1238900000, "total_liabilities": 1913300000, "total_equity": 1351700000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 95100000, "free_cash_flow": 152900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464100000, "cost_of_revenue": 341100000, "gross_profit": 123000000, "ebit": 32700000, "ebitda": 65800000, "pretax_income": 16900000, "tax_provision": 11900000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157700000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": null, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 356612000, "capital_expenditure": 391877000, "free_cash_flow": 748489000, "dividends_paid": null, "share_repurchases": null, "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": 464100000, "cost_of_revenue": 341100000, "gross_profit": 123000000, "ebit": 32700000, "ebitda": 65800000, "pretax_income": 16900000, "tax_provision": 11900000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157700000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": null, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 356612000, "capital_expenditure": 391877000, "free_cash_flow": 748489000, "dividends_paid": null, "share_repurchases": null, "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": 464100000, "cost_of_revenue": 341100000, "gross_profit": 123000000, "ebit": 32700000, "ebitda": 65800000, "pretax_income": 16900000, "tax_provision": 11900000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157700000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": null, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 356612000, "capital_expenditure": 391877000, "free_cash_flow": 748489000, "dividends_paid": null, "share_repurchases": null, "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": 464100000, "cost_of_revenue": 341100000, "gross_profit": 123000000, "ebit": 32700000, "ebitda": 65800000, "pretax_income": 16900000, "tax_provision": 11900000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157700000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": null, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 356612000, "capital_expenditure": 391877000, "free_cash_flow": 748489000, "dividends_paid": null, "share_repurchases": null, "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": 464100000, "cost_of_revenue": 341100000, "gross_profit": 123000000, "ebit": 32700000, "ebitda": 65800000, "pretax_income": 16900000, "tax_provision": 11900000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157700000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": null, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 356612000, "capital_expenditure": 391877000, "free_cash_flow": 748489000, "dividends_paid": null, "share_repurchases": null, "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": 464100000, "cost_of_revenue": 341100000, "gross_profit": 123000000, "ebit": 34100000, "ebitda": 67200000, "pretax_income": 16900000, "tax_provision": 11900000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157700000, "total_current_assets": 540700000, "total_assets": 3276600000, "short_term_debt": 218500000, "long_term_debt": null, "total_debt": 1225300000, "total_liabilities": 1948100000, "total_equity": 1328500000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 122500000 }, "cash_flow": { "operating_cash_flow": 356612000, "capital_expenditure": 391877000, "free_cash_flow": 748489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }