{ "ticker": { "uuid": "d50adb3c-32df-44f3-89d3-c132e8b4582f", "symbol": "NESR", "name": "National Energy Services Reunited Corp Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/d50adb3c-32df-44f3-89d3-c132e8b4582f/", "api_url": "https://sharemaestro.com/factors/api/tickers/d50adb3c-32df-44f3-89d3-c132e8b4582f/" }, "latest_snapshot": { "ticker": { "uuid": "d50adb3c-32df-44f3-89d3-c132e8b4582f", "symbol": "NESR", "name": "National Energy Services Reunited Corp Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/d50adb3c-32df-44f3-89d3-c132e8b4582f/", "api_url": "https://sharemaestro.com/factors/api/tickers/d50adb3c-32df-44f3-89d3-c132e8b4582f/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.41, "value": 0.24, "quality": 0.32, "momentum": 0.98, "coverage": 0.97, "confidence": 0.94, "delta": 3 }, "headline_factors": { "price": 27.99, "market_cap": 2822714667.45, "pe_ratio": 43.7169, "earnings_yield": 0.0356, "ebitda_to_ev": 0.0815, "shareholder_yield": 0, "roe": 0.0649, "piotroski_f_score": 4, "momentum_12_1": 3.09, "volatility_252d": 0.5085 }, "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": 43.7169, "ev_ebitda": 12.2719, "earnings_yield": 0.0356, "fcf_yield": 0.1393, "shareholder_yield": 0 }, "quality": { "roe": 0.0649, "roic": 0.0743, "gross_margin": 0.1125, "fcf_margin": 0.2973, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0899, "eps_growth_1y": -0.1584, "fcf_growth_1y": 0.53 }, "momentum": { "price_return_12m": 3.665, "momentum_12_1": 3.09, "relative_strength": 3.4689 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.32, "momentum_percentile": 0.98, "growth_composite": 32, "yield_composite": 73, "overall_composite": 59, "os_score": 0.41, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.9, "os": 0.49, "value": 0.31, "quality": 0.32, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.3289, "earnings_yield": 0.0412, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 2.9487 }, { "week_end_date": "2026-06-14", "price": 26.5, "os": 0.45, "value": 0.26, "quality": 0.34, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 41.3897, "earnings_yield": 0.0375, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 3.2083 }, { "week_end_date": "2026-06-21", "price": 24.54, "os": 0.5, "value": 0.3, "quality": 0.34, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.3285, "earnings_yield": 0.0402, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 3.1616 }, { "week_end_date": "2026-06-28", "price": 28.24, "os": 0.39, "value": 0.25, "quality": 0.33, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.1074, "earnings_yield": 0.0353, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 3.1271 }, { "week_end_date": "2026-07-05", "price": 27.9, "os": 0.44, "value": 0.26, "quality": 0.34, "momentum": 0.98, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 43.5764, "earnings_yield": 0.0357, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 2.7112 }, { "week_end_date": "2026-07-12", "price": 28.62, "os": 0.44, "value": 0.25, "quality": 0.35, "momentum": 0.98, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 44.7009, "earnings_yield": 0.0349, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 3.1667 }, { "week_end_date": "2026-07-19", "price": 27.99, "os": 0.41, "value": 0.24, "quality": 0.32, "momentum": 0.98, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 43.7169, "earnings_yield": 0.0356, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 3.09 } ], "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": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 92910999, "ebitda": 234639999, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -78259000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 92910999, "ebitda": 234639999, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -78259000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 92910999, "ebitda": 234639999, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -78259000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 92910999, "ebitda": 234639999, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -78259000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 92910999, "ebitda": 234639999, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -78259000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 98320000, "ebitda": 240049000, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -78259000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1301704000, "cost_of_revenue": 1093031000, "gross_profit": 208673000, "ebit": 135379000, "ebitda": 278163000, "pretax_income": 95498000, "tax_provision": 19188000, "net_income": 76310000, "net_income_to_common": 76310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107956000, "total_current_assets": 540516000, "total_assets": 1773678000, "short_term_debt": 133904000, "long_term_debt": 254387000, "total_debt": 409134000, "total_liabilities": 865446000, "total_equity": 908232000, "shares_outstanding": 95653958, "goodwill_and_intangibles": 710791000 }, "cash_flow": { "operating_cash_flow": 229329000, "capital_expenditure": 105105000, "free_cash_flow": 334434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74116000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1301704000, "cost_of_revenue": 1093031000, "gross_profit": 208673000, "ebit": 135379000, "ebitda": 278163000, "pretax_income": 95498000, "tax_provision": 19188000, "net_income": 76310000, "net_income_to_common": 76310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107956000, "total_current_assets": 540516000, "total_assets": 1773678000, "short_term_debt": 133904000, "long_term_debt": 254387000, "total_debt": 409134000, "total_liabilities": 865446000, "total_equity": 908232000, "shares_outstanding": 95653958, "goodwill_and_intangibles": 710791000 }, "cash_flow": { "operating_cash_flow": 229329000, "capital_expenditure": 105105000, "free_cash_flow": 334434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74116000 } } ], "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": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 37484000, "ebitda": 71263000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 312062000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 687529000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24036000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 37484000, "ebitda": 71263000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 312062000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 687529000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24036000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 37484000, "ebitda": 71263000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 312062000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 687529000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24036000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 37484000, "ebitda": 71263000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 312062000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 687529000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24036000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 37484000, "ebitda": 71263000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 312062000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 687529000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24036000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 36035000, "ebitda": 69814000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 312062000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 1332624000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24036000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 22515000, "ebitda": 57764000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 22515000, "ebitda": 57764000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 22515000, "ebitda": 57764000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 22515000, "ebitda": 57764000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 22515000, "ebitda": 57764000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 30682000, "ebitda": 65931000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 349970000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24365000 } } ] }, "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }