{ "ticker": { "uuid": "daf98b84-7765-4208-bb22-bc6048bcef8c", "symbol": "UTL", "name": "UNITIL Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/daf98b84-7765-4208-bb22-bc6048bcef8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/daf98b84-7765-4208-bb22-bc6048bcef8c/" }, "latest_snapshot": { "ticker": { "uuid": "daf98b84-7765-4208-bb22-bc6048bcef8c", "symbol": "UTL", "name": "UNITIL Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/daf98b84-7765-4208-bb22-bc6048bcef8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/daf98b84-7765-4208-bb22-bc6048bcef8c/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.68, "value": 0.83, "quality": 0.32, "momentum": 0.33, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 55.58, "market_cap": 999929275.38, "pe_ratio": 17.8878, "earnings_yield": 0.062, "ebitda_to_ev": 0.1091, "shareholder_yield": -0.0402, "roe": 0.0879, "piotroski_f_score": 5, "momentum_12_1": 0.076, "volatility_252d": 0.1857 }, "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": 17.8878, "ev_ebitda": 9.1636, "earnings_yield": 0.062, "fcf_yield": 0.1639, "shareholder_yield": -0.0402 }, "quality": { "roe": 0.0879, "roic": 0.0582, "gross_margin": 0.4015, "fcf_margin": 0.5398, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1955, "eps_growth_1y": 0.1793, "fcf_growth_1y": -0.0584 }, "momentum": { "price_return_12m": 0.1112, "momentum_12_1": 0.076, "relative_strength": -0.0572 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.32, "momentum_percentile": 0.33, "growth_composite": 22, "yield_composite": 86, "overall_composite": 32, "os_score": 0.68, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.23, "os": 0.67, "value": 0.84, "quality": 0.34, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 16.4878, "earnings_yield": 0.0647, "shareholder_yield": -0.0436, "roe": 0.0879, "momentum_12_1": -0.0145 }, { "week_end_date": "2026-06-14", "price": 51.91, "os": 0.8, "value": 0.84, "quality": 0.63, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 16.7067, "earnings_yield": 0.0642, "shareholder_yield": -0.0431, "roe": 0.0879, "momentum_12_1": -0.0032 }, { "week_end_date": "2026-06-21", "price": 50.96, "os": 0.8, "value": 0.84, "quality": 0.63, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 16.4009, "earnings_yield": 0.0648, "shareholder_yield": -0.0439, "roe": 0.0879, "momentum_12_1": 0.0372 }, { "week_end_date": "2026-06-28", "price": 53.82, "os": 0.81, "value": 0.84, "quality": 0.63, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 17.3214, "earnings_yield": 0.0631, "shareholder_yield": -0.0415, "roe": 0.0879, "momentum_12_1": -0.0092 }, { "week_end_date": "2026-07-05", "price": 53.48, "os": 0.81, "value": 0.84, "quality": 0.63, "momentum": 0.3, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.212, "earnings_yield": 0.0633, "shareholder_yield": -0.0418, "roe": 0.0879, "momentum_12_1": 0.0123 }, { "week_end_date": "2026-07-12", "price": 53.06, "os": 0.66, "value": 0.84, "quality": 0.34, "momentum": 0.25, "confidence": 0.98, "coverage": 1, "pe_ratio": 17.0768, "earnings_yield": 0.0635, "shareholder_yield": -0.0421, "roe": 0.0879, "momentum_12_1": 0.0505 }, { "week_end_date": "2026-07-19", "price": 54.55, "os": 0.68, "value": 0.83, "quality": 0.32, "momentum": 0.31, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.5563, "earnings_yield": 0.0626, "shareholder_yield": -0.041, "roe": 0.0879, "momentum_12_1": 0.0311 }, { "week_end_date": "2026-07-26", "price": 55.58, "os": 0.68, "value": 0.83, "quality": 0.32, "momentum": 0.33, "confidence": 0.958, "coverage": 1, "pe_ratio": 17.8878, "earnings_yield": 0.062, "shareholder_yield": -0.0402, "roe": 0.0879, "momentum_12_1": 0.076 } ], "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": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": 73500000, "net_debt_issued": 27100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": 73500000, "net_debt_issued": 27100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": 73500000, "net_debt_issued": 27100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": 73500000, "net_debt_issued": 27100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": 73500000, "net_debt_issued": 27100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "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": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": 73500000, "net_debt_issued": 27100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 494800000, "cost_of_revenue": 298200000, "gross_profit": 196600000, "ebit": 98800000, "ebitda": 174900000, "pretax_income": 61100000, "tax_provision": 14000000, "net_income": 47100000, "net_income_to_common": 47100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 188800000, "total_assets": 1794500000, "short_term_debt": 112500000, "long_term_debt": 638400000, "total_debt": 755800000, "total_liabilities": 1282000000, "total_equity": 512500000, "shares_outstanding": 16109000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 125900000, "capital_expenditure": 169900000, "free_cash_flow": 295800000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": 1100000, "net_debt_issued": 130100000 } } ], "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": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "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": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 933800000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "ebit": 37000000, "ebitda": 60000000, "pretax_income": 25400000, "tax_provision": 6400000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 57700000, "free_cash_flow": 79100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "ebit": 37000000, "ebitda": 60000000, "pretax_income": 25400000, "tax_provision": 6400000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 57700000, "free_cash_flow": 79100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "ebit": 37000000, "ebitda": 60000000, "pretax_income": 25400000, "tax_provision": 6400000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 57700000, "free_cash_flow": 79100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "ebit": 37000000, "ebitda": 60000000, "pretax_income": 25400000, "tax_provision": 6400000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 57700000, "free_cash_flow": 79100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "ebit": 37000000, "ebitda": 60000000, "pretax_income": 25400000, "tax_provision": 6400000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 938700000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 57700000, "free_cash_flow": 79100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }