{ "ticker": { "uuid": "c4b1f008-c330-41e7-be17-633f13f36a2e", "symbol": "ESBA", "name": "Empire State Realty OP LP ES", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/c4b1f008-c330-41e7-be17-633f13f36a2e/", "api_url": "https://sharemaestro.com/factors/api/tickers/c4b1f008-c330-41e7-be17-633f13f36a2e/" }, "latest_snapshot": { "ticker": { "uuid": "c4b1f008-c330-41e7-be17-633f13f36a2e", "symbol": "ESBA", "name": "Empire State Realty OP LP ES", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/c4b1f008-c330-41e7-be17-633f13f36a2e/", "api_url": "https://sharemaestro.com/factors/api/tickers/c4b1f008-c330-41e7-be17-633f13f36a2e/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.12, "value": 0.34, "quality": 0.33, "momentum": 0.14, "coverage": 1, "confidence": 1, "delta": -0.46 }, "headline_factors": { "price": 4.79, "market_cap": 1340887619.25, "pe_ratio": 184.3398, "earnings_yield": 0.0336, "ebitda_to_ev": 0.0904, "shareholder_yield": 0.0207, "roe": 0.007, "piotroski_f_score": 6, "momentum_12_1": -0.215, "volatility_252d": 0.3328 }, "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": 184.3398, "ev_ebitda": 11.0629, "earnings_yield": 0.0336, "fcf_yield": 0.1259, "shareholder_yield": 0.0207 }, "quality": { "roe": 0.007, "roic": 0.0337, "gross_margin": -0.2288, "fcf_margin": 0.5592, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.021, "eps_growth_1y": -0.8371, "fcf_growth_1y": -0.0527 }, "momentum": { "price_return_12m": -0.3138, "momentum_12_1": -0.215, "relative_strength": 0.6204 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.33, "momentum_percentile": 0.14, "growth_composite": 95, "yield_composite": 71, "overall_composite": 88, "os_score": 0.12, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.22, "os": 0.24, "value": 0.36, "quality": 0.67, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 36.8513, "earnings_yield": 0.0446, "shareholder_yield": 0.019, "roe": 0.0372, "momentum_12_1": -0.3061 }, { "week_end_date": "2026-06-14", "price": 5.18, "os": 0.58, "value": 0.65, "quality": 0.66, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 36.6056, "earnings_yield": 0.0447, "shareholder_yield": 0.0124, "roe": 0.0372, "momentum_12_1": -0.3633 }, { "week_end_date": "2026-06-21", "price": 5.06, "os": 0.56, "value": 0.66, "quality": 0.66, "momentum": 0.07, "confidence": 1, "coverage": 1, "pe_ratio": 35.7535, "earnings_yield": 0.0451, "shareholder_yield": 0.0196, "roe": 0.0372, "momentum_12_1": -0.3458 }, { "week_end_date": "2026-06-28", "price": 5.33, "os": 0.59, "value": 0.65, "quality": 0.66, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 37.6613, "earnings_yield": 0.0442, "shareholder_yield": 0.0186, "roe": 0.0372, "momentum_12_1": -0.3183 }, { "week_end_date": "2026-07-05", "price": 5.64, "os": 0.23, "value": 0.36, "quality": 0.67, "momentum": 0.1, "confidence": 0.991, "coverage": 1, "pe_ratio": 39.8517, "earnings_yield": 0.0432, "shareholder_yield": 0.0176, "roe": 0.0372, "momentum_12_1": -0.3336 }, { "week_end_date": "2026-07-12", "price": 5.48, "os": 0.2, "value": 0.36, "quality": 0.65, "momentum": 0.03, "confidence": 0.98, "coverage": 1, "pe_ratio": 38.7212, "earnings_yield": 0.0437, "shareholder_yield": 0.0181, "roe": 0.0372, "momentum_12_1": -0.3502 }, { "week_end_date": "2026-07-19", "price": 5.45, "os": 0.24, "value": 0.36, "quality": 0.66, "momentum": 0.11, "confidence": 0.969, "coverage": 1, "pe_ratio": 38.5092, "earnings_yield": 0.0438, "shareholder_yield": 0.0182, "roe": 0.0372, "momentum_12_1": -0.3002 }, { "week_end_date": "2026-07-26", "price": 5.32, "os": 0.58, "value": 0.65, "quality": 0.67, "momentum": 0.12, "confidence": 0.958, "coverage": 1, "pe_ratio": 37.5913, "earnings_yield": 0.0442, "shareholder_yield": 0.0186, "roe": 0.0372, "momentum_12_1": -0.2726 }, { "week_end_date": "2026-08-02", "price": 4.8, "os": 0.58, "value": 0.69, "quality": 0.67, "momentum": 0.04, "confidence": 0.947, "coverage": 1, "pe_ratio": 33.9234, "earnings_yield": 0.046, "shareholder_yield": 0.0206, "roe": 0.0372, "momentum_12_1": -0.1658 }, { "week_end_date": "2026-08-09", "price": 4.79, "os": 0.12, "value": 0.34, "quality": 0.33, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 184.3398, "earnings_yield": 0.0336, "shareholder_yield": 0.0207, "roe": 0.007, "momentum_12_1": -0.215 } ], "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": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": -8122000, "shares_issued": null, "net_debt_issued": 94736000 } } ], "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": 196899000, "cost_of_revenue": 194765000, "gross_profit": 2134000, "ebit": -12516000, "ebitda": 37873000, "pretax_income": -40321000, "tax_provision": -767000, "net_income": -24772000, "net_income_to_common": -24772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85605000, "total_current_assets": 406559000, "total_assets": 4273098000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2227439000, "total_liabilities": 2483389000, "total_equity": 1039021000, "shares_outstanding": 268947000, "goodwill_and_intangibles": 650732000 }, "cash_flow": { "operating_cash_flow": 88452000, "capital_expenditure": 49176000, "free_cash_flow": 137628000, "dividends_paid": 14164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196899000, "cost_of_revenue": 194765000, "gross_profit": 2134000, "ebit": -12516000, "ebitda": 37873000, "pretax_income": -40321000, "tax_provision": -767000, "net_income": -24772000, "net_income_to_common": -24772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85605000, "total_current_assets": 342677000, "total_assets": 4273098000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2263864000, "total_liabilities": 2483389000, "total_equity": 1789709000, "shares_outstanding": 268947000, "goodwill_and_intangibles": 650732000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "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": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 7072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 2347155000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 9653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52461000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 199224000, "cost_of_revenue": 543100000, "gross_profit": -343412000, "ebit": 59106000, "ebitda": 108554000, "pretax_income": 33226000, "tax_provision": 1054000, "net_income": 20726000, "net_income_to_common": 20726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 2439442000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270328000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 33898000, "capital_expenditure": 42100999, "free_cash_flow": 75998999, "dividends_paid": 7031000, "share_repurchases": -5974000, "shares_issued": null, "net_debt_issued": 317457000 } } ] }, "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 } }