{ "ticker": { "uuid": "688cb010-baab-4fd9-909f-a7645ba928ad", "symbol": "VSTS", "name": "Vestis Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/688cb010-baab-4fd9-909f-a7645ba928ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/688cb010-baab-4fd9-909f-a7645ba928ad/" }, "latest_snapshot": { "ticker": { "uuid": "688cb010-baab-4fd9-909f-a7645ba928ad", "symbol": "VSTS", "name": "Vestis Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/688cb010-baab-4fd9-909f-a7645ba928ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/688cb010-baab-4fd9-909f-a7645ba928ad/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.23, "quality": 0.1, "momentum": 0.35, "coverage": 0.818, "confidence": 0.784, "delta": 4 }, "headline_factors": { "price": 15.58, "market_cap": 2058197177.56, "pe_ratio": null, "earnings_yield": 0.0214, "ebitda_to_ev": 0.0625, "shareholder_yield": 0, "roe": -0.0196, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.7644 }, "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": null, "ev_ebitda": 16.0069, "earnings_yield": 0.0214, "fcf_yield": 0.0597, "shareholder_yield": 0 }, "quality": { "roe": -0.0196, "roic": 0.0247, "gross_margin": 0.2478, "fcf_margin": 0.0746, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0084, "eps_growth_1y": null, "fcf_growth_1y": -0.5324 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.1, "momentum_percentile": 0.35, "growth_composite": 77, "yield_composite": 91, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.85, "os": 0.16, "value": 0.29, "quality": 0.12, "momentum": 0.61, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0239, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 13.19, "os": 0.13, "value": 0.28, "quality": 0.11, "momentum": 0.54, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0236, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 12.88, "os": 0.14, "value": 0.29, "quality": 0.12, "momentum": 0.56, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0239, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 14.42, "os": 0.15, "value": 0.27, "quality": 0.14, "momentum": 0.57, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0224, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 14.28, "os": 0.09, "value": 0.28, "quality": 0.13, "momentum": 0.37, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0225, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 14.53, "os": 0.09, "value": 0.27, "quality": 0.13, "momentum": 0.38, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0223, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 16.5, "os": 0.11, "value": 0.22, "quality": 0.1, "momentum": 0.62, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0206, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 15.58, "os": 0.07, "value": 0.23, "quality": 0.1, "momentum": 0.35, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0214, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -28496000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -28496000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -28496000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -28496000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -28496000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1418669000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -28496000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2805820000, "cost_of_revenue": 1989872000, "gross_profit": 815948000, "ebit": 158593000, "ebitda": 299374000, "pretax_income": 32030000, "tax_provision": 11060000, "net_income": 20970000, "net_income_to_common": 20970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31010000, "total_current_assets": 787389000, "total_assets": 2932387000, "short_term_debt": 51233000, "long_term_debt": 1147733000, "total_debt": 1380402000, "total_liabilities": 2029336000, "total_equity": 903051000, "shares_outstanding": 131787000, "goodwill_and_intangibles": 1176617000 }, "cash_flow": { "operating_cash_flow": 471788000, "capital_expenditure": 78905000, "free_cash_flow": 550693000, "dividends_paid": 19852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -370108000 } } ], "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": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 23576000, "ebitda": 58144000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1377598000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 23576000, "ebitda": 58144000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1377598000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 23576000, "ebitda": 58144000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1377598000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 23576000, "ebitda": 58144000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1377598000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 23576000, "ebitda": 58144000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1377598000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 23576000, "ebitda": 58144000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1377598000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 27779000, "ebitda": 62347000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 262141000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43515000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "ebit": 13632000, "ebitda": 47973000, "pretax_income": -8559000, "tax_provision": -2168000, "net_income": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41547000, "total_current_assets": 853063000, "total_assets": 2884021000, "short_term_debt": 55307000, "long_term_debt": 1148793000, "total_debt": 1407647000, "total_liabilities": 2019593000, "total_equity": 864428000, "shares_outstanding": 131904000, "goodwill_and_intangibles": 1145202000 }, "cash_flow": { "operating_cash_flow": 37687000, "capital_expenditure": 9386000, "free_cash_flow": 47073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16186000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "ebit": 13632000, "ebitda": 47973000, "pretax_income": -8559000, "tax_provision": -2168000, "net_income": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41547000, "total_current_assets": 853063000, "total_assets": 2884021000, "short_term_debt": 55307000, "long_term_debt": 1148793000, "total_debt": 1407647000, "total_liabilities": 2019593000, "total_equity": 864428000, "shares_outstanding": 131904000, "goodwill_and_intangibles": 1145202000 }, "cash_flow": { "operating_cash_flow": 37687000, "capital_expenditure": 9386000, "free_cash_flow": 47073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16186000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "ebit": 13632000, "ebitda": 47973000, "pretax_income": -8559000, "tax_provision": -2168000, "net_income": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41547000, "total_current_assets": 853063000, "total_assets": 2884021000, "short_term_debt": 55307000, "long_term_debt": 1148793000, "total_debt": 1407647000, "total_liabilities": 2019593000, "total_equity": 864428000, "shares_outstanding": 131904000, "goodwill_and_intangibles": 1145202000 }, "cash_flow": { "operating_cash_flow": 37687000, "capital_expenditure": 9386000, "free_cash_flow": 47073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16186000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "ebit": 13632000, "ebitda": 47973000, "pretax_income": -8559000, "tax_provision": -2168000, "net_income": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41547000, "total_current_assets": 853063000, "total_assets": 2884021000, "short_term_debt": 55307000, "long_term_debt": 1148793000, "total_debt": 1407647000, "total_liabilities": 2019593000, "total_equity": 864428000, "shares_outstanding": 131904000, "goodwill_and_intangibles": 1145202000 }, "cash_flow": { "operating_cash_flow": 37687000, "capital_expenditure": 9386000, "free_cash_flow": 47073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16186000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "ebit": 13632000, "ebitda": 47973000, "pretax_income": -8559000, "tax_provision": -2168000, "net_income": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41547000, "total_current_assets": 853063000, "total_assets": 2884021000, "short_term_debt": 55307000, "long_term_debt": 1148793000, "total_debt": 1407647000, "total_liabilities": 2019593000, "total_equity": 864428000, "shares_outstanding": 131904000, "goodwill_and_intangibles": 1145202000 }, "cash_flow": { "operating_cash_flow": 37687000, "capital_expenditure": 9386000, "free_cash_flow": 47073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16186000 } } ] }, "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": "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": "2025-09-30" }, "schema": { "public_fields_only": true } }