{ "ticker": { "uuid": "b33e9fcc-2778-47d9-b6f0-0beb7214b60b", "symbol": "MSEX", "name": "Middlesex Water Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/b33e9fcc-2778-47d9-b6f0-0beb7214b60b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b33e9fcc-2778-47d9-b6f0-0beb7214b60b/" }, "latest_snapshot": { "ticker": { "uuid": "b33e9fcc-2778-47d9-b6f0-0beb7214b60b", "symbol": "MSEX", "name": "Middlesex Water Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/b33e9fcc-2778-47d9-b6f0-0beb7214b60b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b33e9fcc-2778-47d9-b6f0-0beb7214b60b/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.08, "value": 0.24, "quality": 0.27, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": -0.14 }, "headline_factors": { "price": 58.22, "market_cap": 1097094536.12, "pe_ratio": 22.8847, "earnings_yield": 0.0431, "ebitda_to_ev": 0.064, "shareholder_yield": -0.0128, "roe": 0.0918, "piotroski_f_score": 4, "momentum_12_1": 0.0655, "volatility_252d": 0.2551 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 22.8847, "ev_ebitda": 15.6255, "earnings_yield": 0.0431, "fcf_yield": 0.0935, "shareholder_yield": -0.0128 }, "quality": { "roe": 0.0918, "roic": 0.062, "gross_margin": 0.4364, "fcf_margin": 0.6963, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0526, "eps_growth_1y": 0.1051, "fcf_growth_1y": -0.1281 }, "momentum": { "price_return_12m": 0.1277, "momentum_12_1": 0.0655, "relative_strength": -0.0416 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.27, "momentum_percentile": 0.23, "growth_composite": 82, "yield_composite": 89, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 53.37, "os": 0.09, "value": 0.26, "quality": 0.29, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 22.6182, "earnings_yield": 0.0448, "shareholder_yield": -0.0066, "roe": 0.0877, "momentum_12_1": -0.0618 }, { "week_end_date": "2026-06-14", "price": 52.95, "os": 0.08, "value": 0.27, "quality": 0.28, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 22.4381, "earnings_yield": 0.0451, "shareholder_yield": -0.0067, "roe": 0.0877, "momentum_12_1": -0.0872 }, { "week_end_date": "2026-06-21", "price": 52.06, "os": 0.09, "value": 0.27, "quality": 0.32, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 22.063, "earnings_yield": 0.0456, "shareholder_yield": -0.0068, "roe": 0.0877, "momentum_12_1": -0.0457 }, { "week_end_date": "2026-06-28", "price": 55.48, "os": 0.08, "value": 0.26, "quality": 0.3, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 23.5124, "earnings_yield": 0.0436, "shareholder_yield": -0.0064, "roe": 0.0877, "momentum_12_1": -0.01 }, { "week_end_date": "2026-07-05", "price": 57.55, "os": 0.09, "value": 0.25, "quality": 0.29, "momentum": 0.28, "confidence": 0.991, "coverage": 1, "pe_ratio": 24.3897, "earnings_yield": 0.0425, "shareholder_yield": -0.0062, "roe": 0.0877, "momentum_12_1": -0.0133 }, { "week_end_date": "2026-07-12", "price": 55.01, "os": 0.13, "value": 0.27, "quality": 0.31, "momentum": 0.35, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.3133, "earnings_yield": 0.0439, "shareholder_yield": -0.0064, "roe": 0.0877, "momentum_12_1": -0.0051 }, { "week_end_date": "2026-07-19", "price": 57.44, "os": 0.09, "value": 0.23, "quality": 0.3, "momentum": 0.28, "confidence": 0.969, "coverage": 1, "pe_ratio": 24.3431, "earnings_yield": 0.0425, "shareholder_yield": -0.0062, "roe": 0.0877, "momentum_12_1": -0.0137 }, { "week_end_date": "2026-07-26", "price": 56.19, "os": 0.1, "value": 0.24, "quality": 0.3, "momentum": 0.32, "confidence": 0.958, "coverage": 1, "pe_ratio": 23.8133, "earnings_yield": 0.0432, "shareholder_yield": -0.0063, "roe": 0.0877, "momentum_12_1": 0.094 }, { "week_end_date": "2026-08-02", "price": 57.3, "os": 0.22, "value": 0.24, "quality": 0.29, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 22.5231, "earnings_yield": 0.0438, "shareholder_yield": -0.013, "roe": 0.092, "momentum_12_1": 0.1286 }, { "week_end_date": "2026-08-09", "price": 58.22, "os": 0.08, "value": 0.24, "quality": 0.27, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 22.8847, "earnings_yield": 0.0431, "shareholder_yield": -0.0128, "roe": 0.0918, "momentum_12_1": 0.0655 } ], "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": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36100000, "long_term_debt": 378874000, "total_debt": 416812000, "total_liabilities": 870363000, "total_equity": 495374000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194694000, "cost_of_revenue": 118404000, "gross_profit": 76290000, "ebit": 61938000, "ebitda": 94432999, "pretax_income": 47643000, "tax_provision": 4821000, "net_income": 42822000, "net_income_to_common": 42822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36700000, "long_term_debt": 378874000, "total_debt": 419250000, "total_liabilities": 871706000, "total_equity": 494031000, "shares_outstanding": 18154000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62596000, "capital_expenditure": 96354000, "free_cash_flow": 158950000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": 30454000, "net_debt_issued": 26298000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56357000, "cost_of_revenue": 32159999, "gross_profit": 24197000, "ebit": 18229000, "ebitda": 25158000, "pretax_income": 16561000, "tax_provision": 1789000, "net_income": 14772000, "net_income_to_common": 14772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1801000, "total_current_assets": 52023000, "total_assets": 1423482000, "short_term_debt": 41651000, "long_term_debt": 395598000, "total_debt": 438745000, "total_liabilities": 901047000, "total_equity": 522435000, "shares_outstanding": 18737000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16400000, "capital_expenditure": 20641000, "free_cash_flow": 37041000, "dividends_paid": 6710000, "share_repurchases": null, "shares_issued": 11606000, "net_debt_issued": 23956000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56357000, "cost_of_revenue": 32159999, "gross_profit": 24197000, "ebit": 18229000, "ebitda": 25158000, "pretax_income": 16561000, "tax_provision": 1789000, "net_income": 14772000, "net_income_to_common": 14772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1801000, "total_current_assets": 52023000, "total_assets": 1423482000, "short_term_debt": 41651000, "long_term_debt": 395598000, "total_debt": 429598000, "total_liabilities": 902390000, "total_equity": 521092000, "shares_outstanding": 18737000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16400000, "capital_expenditure": 20641000, "free_cash_flow": 37041000, "dividends_paid": 6710000, "share_repurchases": null, "shares_issued": 11606000, "net_debt_issued": 23956000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 883649000, "total_equity": 502389000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48714000, "cost_of_revenue": 23012000, "gross_profit": 25702000, "ebit": 15104000, "ebitda": 23291000, "pretax_income": 11890000, "tax_provision": 1285000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040000, "total_current_assets": 46827000, "total_assets": 1386038000, "short_term_debt": 54666000, "long_term_debt": 371676000, "total_debt": 427995000, "total_liabilities": 884992000, "total_equity": 501046000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11731000, "capital_expenditure": 20641000, "free_cash_flow": 32372000, "dividends_paid": 6667000, "share_repurchases": null, "shares_issued": 2819000, "net_debt_issued": -7408000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 46979000, "cost_of_revenue": 30320000, "gross_profit": 16658999, "ebit": 13185000, "ebitda": 21692000, "pretax_income": 9425000, "tax_provision": 820000, "net_income": 8605000, "net_income_to_common": 8605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 41766000, "total_assets": 1365737000, "short_term_debt": 36100000, "long_term_debt": 378874000, "total_debt": 416812000, "total_liabilities": 870363000, "total_equity": 495374000, "shares_outstanding": 18435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18462000, "capital_expenditure": 24712000, "free_cash_flow": 43174000, "dividends_paid": 6634000, "share_repurchases": null, "shares_issued": 9173000, "net_debt_issued": 29025000 } } ] }, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }