{ "ticker": { "uuid": "7d1a9483-821e-4275-b3ea-ed6c74d27b0f", "symbol": "FWRG", "name": "First Watch Restaurant Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/" }, "latest_snapshot": { "ticker": { "uuid": "7d1a9483-821e-4275-b3ea-ed6c74d27b0f", "symbol": "FWRG", "name": "First Watch Restaurant Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.06, "value": 0.29, "quality": 0.16, "momentum": 0.11, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 12.12, "market_cap": 747136006.2, "pe_ratio": 42.5089, "earnings_yield": 0.0162, "ebitda_to_ev": 0.0617, "shareholder_yield": -0.0015, "roe": 0.028, "piotroski_f_score": 4, "momentum_12_1": -0.2627, "volatility_252d": 0.5751 }, "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": 42.5089, "ev_ebitda": 16.2086, "earnings_yield": 0.0162, "fcf_yield": 0.1653, "shareholder_yield": -0.0015 }, "quality": { "roe": 0.028, "roic": 0.013, "gross_margin": 0.1823, "fcf_margin": 0.2281, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2041, "eps_growth_1y": 0.8568, "fcf_growth_1y": 0.1745 }, "momentum": { "price_return_12m": -0.2986, "momentum_12_1": -0.2627, "relative_strength": -0.5148 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.16, "momentum_percentile": 0.11, "growth_composite": 7, "yield_composite": 88, "overall_composite": 94, "os_score": 0.06, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.18, "os": 0.07, "value": 0.32, "quality": 0.16, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.7047, "earnings_yield": 0.0174, "shareholder_yield": -0.0018, "roe": 0.028, "momentum_12_1": -0.1896 }, { "week_end_date": "2026-06-14", "price": 12.39, "os": 0.06, "value": 0.28, "quality": 0.15, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.4559, "earnings_yield": 0.016, "shareholder_yield": -0.0015, "roe": 0.028, "momentum_12_1": -0.2523 }, { "week_end_date": "2026-06-21", "price": 11.81, "os": 0.06, "value": 0.29, "quality": 0.16, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 41.4216, "earnings_yield": 0.0164, "shareholder_yield": -0.0016, "roe": 0.028, "momentum_12_1": -0.2742 }, { "week_end_date": "2026-06-28", "price": 12.74, "os": 0.06, "value": 0.29, "quality": 0.16, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.6834, "earnings_yield": 0.0158, "shareholder_yield": -0.0015, "roe": 0.028, "momentum_12_1": -0.2781 }, { "week_end_date": "2026-07-05", "price": 13.09, "os": 0.06, "value": 0.28, "quality": 0.17, "momentum": 0.09, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 45.911, "earnings_yield": 0.0156, "shareholder_yield": -0.0014, "roe": 0.028, "momentum_12_1": -0.4236 }, { "week_end_date": "2026-07-12", "price": 12.46, "os": 0.08, "value": 0.3, "quality": 0.19, "momentum": 0.18, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 43.7014, "earnings_yield": 0.016, "shareholder_yield": -0.0015, "roe": 0.028, "momentum_12_1": -0.292 }, { "week_end_date": "2026-07-19", "price": 12.45, "os": 0.06, "value": 0.28, "quality": 0.16, "momentum": 0.1, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 43.6663, "earnings_yield": 0.016, "shareholder_yield": -0.0015, "roe": 0.028, "momentum_12_1": -0.2987 }, { "week_end_date": "2026-07-26", "price": 12.12, "os": 0.06, "value": 0.29, "quality": 0.16, "momentum": 0.11, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 42.5089, "earnings_yield": 0.0162, "shareholder_yield": -0.0015, "roe": 0.028, "momentum_12_1": -0.2627 } ], "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": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 28832000, "ebitda": 103843000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 28832000, "ebitda": 103843000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 28832000, "ebitda": 103843000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 28832000, "ebitda": 103843000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 28832000, "ebitda": 103843000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 28832000, "ebitda": 103843000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 33771000, "ebitda": 108782000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 739597000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74593000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1015910000, "cost_of_revenue": 223097000, "gross_profit": 792813000, "ebit": 40666000, "ebitda": 98381000, "pretax_income": 28026000, "tax_provision": 9101000, "net_income": 18925000, "net_income_to_common": 18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33312000, "total_current_assets": 55876000, "total_assets": 1514356000, "short_term_debt": 64932000, "long_term_debt": 189043000, "total_debt": 809551000, "total_liabilities": 918967000, "total_equity": 595389000, "shares_outstanding": 62351000, "goodwill_and_intangibles": 566161000 }, "cash_flow": { "operating_cash_flow": 115673000, "capital_expenditure": 127949000, "free_cash_flow": 243622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 70707000 } } ], "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": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 1344000, "ebitda": 22740000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 1030669000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 1344000, "ebitda": 22740000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 1030669000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 1344000, "ebitda": 22740000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 1030669000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 1344000, "ebitda": 22740000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 1030669000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 1344000, "ebitda": 22740000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 1030669000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 1344000, "ebitda": 22740000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 1030669000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 2704000, "ebitda": 24100000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 761925000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 89000, "net_debt_issued": -2694000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "ebit": 9215000, "ebitda": 29871000, "pretax_income": 4420000, "tax_provision": -10744000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 36019000, "free_cash_flow": 54479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 890000, "net_debt_issued": 19175000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "ebit": 9215000, "ebitda": 29871000, "pretax_income": 4420000, "tax_provision": -10744000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 36019000, "free_cash_flow": 54479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 890000, "net_debt_issued": 19175000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "ebit": 9215000, "ebitda": 29871000, "pretax_income": 4420000, "tax_provision": -10744000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 36019000, "free_cash_flow": 54479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 890000, "net_debt_issued": 19175000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "ebit": 9215000, "ebitda": 29871000, "pretax_income": 4420000, "tax_provision": -10744000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 36019000, "free_cash_flow": 54479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 890000, "net_debt_issued": 19175000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "ebit": 9215000, "ebitda": 29871000, "pretax_income": 4420000, "tax_provision": -10744000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 1008668000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 36019000, "free_cash_flow": 54479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 890000, "net_debt_issued": 19175000 } } ] }, "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }