{ "ticker": { "uuid": "73734c5e-2bc4-4502-b428-2c936dd907d1", "symbol": "KNF", "name": "Knife River Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/73734c5e-2bc4-4502-b428-2c936dd907d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/73734c5e-2bc4-4502-b428-2c936dd907d1/" }, "latest_snapshot": { "ticker": { "uuid": "73734c5e-2bc4-4502-b428-2c936dd907d1", "symbol": "KNF", "name": "Knife River Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/73734c5e-2bc4-4502-b428-2c936dd907d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/73734c5e-2bc4-4502-b428-2c936dd907d1/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.08, "value": 0.35, "quality": 0.21, "momentum": 0.11, "coverage": 0.97, "confidence": 0.919, "delta": 2 }, "headline_factors": { "price": 73.17, "market_cap": 4152679570.35, "pe_ratio": 28.3355, "earnings_yield": 0.0515, "ebitda_to_ev": 0.0887, "shareholder_yield": 0, "roe": 0.094, "piotroski_f_score": 3, "momentum_12_1": 0.0181, "volatility_252d": 0.5288 }, "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": 28.3355, "ev_ebitda": 11.2687, "earnings_yield": 0.0515, "fcf_yield": 0.1251, "shareholder_yield": 0 }, "quality": { "roe": 0.094, "roic": 0.0711, "gross_margin": 0.1829, "fcf_margin": 0.2172, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.0957, "eps_growth_1y": -0.1885, "fcf_growth_1y": 0.5669 }, "momentum": { "price_return_12m": -0.1223, "momentum_12_1": 0.0181, "relative_strength": -18.9278 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.21, "momentum_percentile": 0.11, "growth_composite": 87, "yield_composite": 85, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.97, "signal_confidence": 0.919 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.16, "os": 0.09, "value": 0.33, "quality": 0.22, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.7189, "earnings_yield": 0.051, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.02 }, { "week_end_date": "2026-06-14", "price": 76.92, "os": 0.1, "value": 0.32, "quality": 0.22, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.7877, "earnings_yield": 0.0496, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.0604 }, { "week_end_date": "2026-06-21", "price": 86.24, "os": 0.08, "value": 0.26, "quality": 0.22, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.3969, "earnings_yield": 0.0454, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.0689 }, { "week_end_date": "2026-06-28", "price": 92.96, "os": 0.1, "value": 0.25, "quality": 0.24, "momentum": 0.35, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.9993, "earnings_yield": 0.0428, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.0515 }, { "week_end_date": "2026-07-05", "price": 84.88, "os": 0.1, "value": 0.29, "quality": 0.24, "momentum": 0.27, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 32.8703, "earnings_yield": 0.046, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.0799 }, { "week_end_date": "2026-07-12", "price": 81.09, "os": 0.09, "value": 0.31, "quality": 0.24, "momentum": 0.2, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 31.4026, "earnings_yield": 0.0476, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.0248 }, { "week_end_date": "2026-07-19", "price": 81.71, "os": 0.1, "value": 0.3, "quality": 0.21, "momentum": 0.27, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 31.6427, "earnings_yield": 0.0474, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": 0.0704 }, { "week_end_date": "2026-07-26", "price": 78.06, "os": 0.1, "value": 0.32, "quality": 0.21, "momentum": 0.27, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 30.2292, "earnings_yield": 0.049, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": 0.1312 }, { "week_end_date": "2026-08-02", "price": 73.17, "os": 0.08, "value": 0.35, "quality": 0.21, "momentum": 0.11, "confidence": 0.919, "coverage": 0.97, "pe_ratio": 28.3355, "earnings_yield": 0.0515, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": 0.0181 } ], "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": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 491192000 } } ], "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": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -86900000, "ebitda": -34750000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -84233000, "ebitda": -32083000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1482900000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 267070000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755100000, "cost_of_revenue": 609800000, "gross_profit": 145300000, "ebit": 66500000, "ebitda": 117800000, "pretax_income": 45200000, "tax_provision": 13200000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 195917000, "capital_expenditure": 57773000, "free_cash_flow": 253690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22930000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755100000, "cost_of_revenue": 609800000, "gross_profit": 145300000, "ebit": 66500000, "ebitda": 117800000, "pretax_income": 45200000, "tax_provision": 13200000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 195917000, "capital_expenditure": 57773000, "free_cash_flow": 253690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22930000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755100000, "cost_of_revenue": 609800000, "gross_profit": 145300000, "ebit": 66500000, "ebitda": 117800000, "pretax_income": 45200000, "tax_provision": 13200000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 195917000, "capital_expenditure": 57773000, "free_cash_flow": 253690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22930000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755100000, "cost_of_revenue": 609800000, "gross_profit": 145300000, "ebit": 66500000, "ebitda": 117800000, "pretax_income": 45200000, "tax_provision": 13200000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1254800000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 195917000, "capital_expenditure": 57773000, "free_cash_flow": 253690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22930000 } } ] }, "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": "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }