{ "ticker": { "uuid": "8819cb4c-2e3f-4084-a430-7db0612a0bb5", "symbol": "VTOL", "name": "Bristow Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/8819cb4c-2e3f-4084-a430-7db0612a0bb5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8819cb4c-2e3f-4084-a430-7db0612a0bb5/" }, "latest_snapshot": { "ticker": { "uuid": "8819cb4c-2e3f-4084-a430-7db0612a0bb5", "symbol": "VTOL", "name": "Bristow Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/8819cb4c-2e3f-4084-a430-7db0612a0bb5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8819cb4c-2e3f-4084-a430-7db0612a0bb5/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.93, "value": 0.91, "quality": 0.66, "momentum": 0.72, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 45.71, "market_cap": 1353281757.94, "pe_ratio": 11.786, "earnings_yield": 0.0739, "ebitda_to_ev": 0.1167, "shareholder_yield": 0.0216, "roe": 0.1084, "piotroski_f_score": 6, "momentum_12_1": 0.171, "volatility_252d": 0.3244 }, "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": 11.786, "ev_ebitda": 8.5675, "earnings_yield": 0.0739, "fcf_yield": 0.1602, "shareholder_yield": 0.0216 }, "quality": { "roe": 0.1084, "roic": 0.0765, "gross_margin": 0.4298, "fcf_margin": 0.2105, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0587, "eps_growth_1y": -0.0063, "fcf_growth_1y": -0.1812 }, "momentum": { "price_return_12m": 0.2769, "momentum_12_1": 0.171, "relative_strength": 0.1085 }, "scores": { "value_percentile": 0.91, "quality_percentile": 0.66, "momentum_percentile": 0.72, "growth_composite": 74, "yield_composite": 77, "overall_composite": 7, "os_score": 0.93, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.64, "os": 0.95, "value": 0.92, "quality": 0.66, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 10.7366, "earnings_yield": 0.0786, "shareholder_yield": 0.0237, "roe": 0.1084, "momentum_12_1": 0.3966 }, { "week_end_date": "2026-06-14", "price": 43.96, "os": 0.94, "value": 0.91, "quality": 0.66, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 11.3348, "earnings_yield": 0.0759, "shareholder_yield": 0.0225, "roe": 0.1084, "momentum_12_1": 0.2363 }, { "week_end_date": "2026-06-21", "price": 42.35, "os": 0.93, "value": 0.91, "quality": 0.66, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 10.9197, "earnings_yield": 0.0778, "shareholder_yield": 0.0233, "roe": 0.1084, "momentum_12_1": 0.2931 }, { "week_end_date": "2026-06-28", "price": 41.92, "os": 0.94, "value": 0.92, "quality": 0.67, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 10.8088, "earnings_yield": 0.0783, "shareholder_yield": 0.0236, "roe": 0.1084, "momentum_12_1": 0.2559 }, { "week_end_date": "2026-07-05", "price": 41.41, "os": 0.94, "value": 0.93, "quality": 0.68, "momentum": 0.72, "confidence": 0.991, "coverage": 1, "pe_ratio": 10.6773, "earnings_yield": 0.0789, "shareholder_yield": 0.0238, "roe": 0.1084, "momentum_12_1": 0.224 }, { "week_end_date": "2026-07-12", "price": 43.63, "os": 0.86, "value": 0.91, "quality": 0.66, "momentum": 0.36, "confidence": 0.98, "coverage": 1, "pe_ratio": 11.2497, "earnings_yield": 0.0763, "shareholder_yield": 0.0226, "roe": 0.1084, "momentum_12_1": 0.2273 }, { "week_end_date": "2026-07-19", "price": 44.17, "os": 0.93, "value": 0.91, "quality": 0.67, "momentum": 0.72, "confidence": 0.969, "coverage": 1, "pe_ratio": 11.3889, "earnings_yield": 0.0756, "shareholder_yield": 0.0224, "roe": 0.1084, "momentum_12_1": 0.2044 }, { "week_end_date": "2026-07-26", "price": 45.71, "os": 0.93, "value": 0.91, "quality": 0.66, "momentum": 0.72, "confidence": 0.958, "coverage": 1, "pe_ratio": 11.786, "earnings_yield": 0.0739, "shareholder_yield": 0.0216, "roe": 0.1084, "momentum_12_1": 0.171 } ], "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": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 191154000, "ebitda": 261423000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": -15213000, "shares_issued": null, "net_debt_issued": -51987000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 191154000, "ebitda": 261423000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": -15213000, "shares_issued": null, "net_debt_issued": -51987000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 191154000, "ebitda": 261423000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": -15213000, "shares_issued": null, "net_debt_issued": -51987000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 191154000, "ebitda": 261423000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": -15213000, "shares_issued": null, "net_debt_issued": -51987000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 191154000, "ebitda": 261423000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": -15213000, "shares_issued": null, "net_debt_issued": -51987000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 191154000, "ebitda": 261423000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 143843000, "ebitda": 214112000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": -15213000, "shares_issued": null, "net_debt_issued": -51987000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1415491000, "cost_of_revenue": 1017211000, "gross_profit": 398280000, "ebit": 146887000, "ebitda": 215174000, "pretax_income": 102063000, "tax_provision": 7193000, "net_income": 94797000, "net_income_to_common": 94797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247503000, "total_current_assets": 619458000, "total_assets": 2125246000, "short_term_debt": 96973000, "long_term_debt": 671169000, "total_debt": 957091000, "total_liabilities": 1233974000, "total_equity": 891707000, "shares_outstanding": 29552000, "goodwill_and_intangibles": 28942000 }, "cash_flow": { "operating_cash_flow": 177420000, "capital_expenditure": 255393000, "free_cash_flow": 432813000, "dividends_paid": null, "share_repurchases": -4054000, "shares_issued": null, "net_debt_issued": 149175000 } } ], "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": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 30391000, "ebitda": 56208000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": -11028000, "shares_issued": 519000, "net_debt_issued": 96001000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 30391000, "ebitda": 56208000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": -11028000, "shares_issued": 519000, "net_debt_issued": 96001000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 30391000, "ebitda": 56208000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": -11028000, "shares_issued": 519000, "net_debt_issued": 96001000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 30391000, "ebitda": 56208000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": -11028000, "shares_issued": 519000, "net_debt_issued": 96001000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 30391000, "ebitda": 56208000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": -11028000, "shares_issued": 519000, "net_debt_issued": 96001000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 30391000, "ebitda": 56208000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "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": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 26530000, "ebitda": 52347000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 1000009000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": -11028000, "shares_issued": 519000, "net_debt_issued": 96001000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "ebit": 32134000, "ebitda": 50511000, "pretax_income": 21702000, "tax_provision": 3026000, "net_income": 18423000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 76675000, "capital_expenditure": 29128000, "free_cash_flow": 105803000, "dividends_paid": null, "share_repurchases": -6074000, "shares_issued": 74000, "net_debt_issued": -4079000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "ebit": 32134000, "ebitda": 50511000, "pretax_income": 21702000, "tax_provision": 3026000, "net_income": 18423000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 76675000, "capital_expenditure": 29128000, "free_cash_flow": 105803000, "dividends_paid": null, "share_repurchases": -6074000, "shares_issued": 74000, "net_debt_issued": -4079000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "ebit": 32134000, "ebitda": 50511000, "pretax_income": 21702000, "tax_provision": 3026000, "net_income": 18423000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 76675000, "capital_expenditure": 29128000, "free_cash_flow": 105803000, "dividends_paid": null, "share_repurchases": -6074000, "shares_issued": 74000, "net_debt_issued": -4079000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "ebit": 32134000, "ebitda": 50511000, "pretax_income": 21702000, "tax_provision": 3026000, "net_income": 18423000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 76675000, "capital_expenditure": 29128000, "free_cash_flow": 105803000, "dividends_paid": null, "share_repurchases": -6074000, "shares_issued": 74000, "net_debt_issued": -4079000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "ebit": 32134000, "ebitda": 50511000, "pretax_income": 21702000, "tax_provision": 3026000, "net_income": 18423000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 913036000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 76675000, "capital_expenditure": 29128000, "free_cash_flow": 105803000, "dividends_paid": null, "share_repurchases": -6074000, "shares_issued": 74000, "net_debt_issued": -4079000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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": 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 } }