{ "ticker": { "uuid": "dd72d541-d9f8-4cb9-a047-aeb68706add0", "symbol": "CXW", "name": "CoreCivic Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/dd72d541-d9f8-4cb9-a047-aeb68706add0/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd72d541-d9f8-4cb9-a047-aeb68706add0/" }, "latest_snapshot": { "ticker": { "uuid": "dd72d541-d9f8-4cb9-a047-aeb68706add0", "symbol": "CXW", "name": "CoreCivic Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/dd72d541-d9f8-4cb9-a047-aeb68706add0/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd72d541-d9f8-4cb9-a047-aeb68706add0/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.41, "value": 0.35, "quality": 0.25, "momentum": 0.83, "coverage": 1, "confidence": 0.969, "delta": -4 }, "headline_factors": { "price": 30.65, "market_cap": 3030931299, "pe_ratio": 23.44, "earnings_yield": 0.0574, "ebitda_to_ev": 0.0886, "shareholder_yield": 0.0771, "roe": 0.0927, "piotroski_f_score": 7, "momentum_12_1": 0.3888, "volatility_252d": 0.3637 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 23.44, "ev_ebitda": 11.2864, "earnings_yield": 0.0574, "fcf_yield": 0.0715, "shareholder_yield": 0.0771 }, "quality": { "roe": 0.0927, "roic": 0.0683, "gross_margin": 0.2218, "fcf_margin": 0.1291, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1989, "eps_growth_1y": 0.5314, "fcf_growth_1y": -0.0817 }, "momentum": { "price_return_12m": 0.4728, "momentum_12_1": 0.3888, "relative_strength": 0.3239 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.25, "momentum_percentile": 0.83, "growth_composite": 6, "yield_composite": 31, "overall_composite": 59, "os_score": 0.41, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.21, "os": 0.57, "value": 0.76, "quality": 0.29, "momentum": 0.27, "confidence": 1, "coverage": 1, "pe_ratio": 17.7502, "earnings_yield": 0.0695, "shareholder_yield": 0.1017, "roe": 0.0927, "momentum_12_1": -0.0751 }, { "week_end_date": "2026-06-14", "price": 27.1, "os": 0.72, "value": 0.7, "quality": 0.26, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 20.7251, "earnings_yield": 0.0626, "shareholder_yield": 0.0871, "roe": 0.0927, "momentum_12_1": 0.0063 }, { "week_end_date": "2026-06-21", "price": 28.9, "os": 0.68, "value": 0.66, "quality": 0.26, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 22.1017, "earnings_yield": 0.0598, "shareholder_yield": 0.0817, "roe": 0.0927, "momentum_12_1": 0.0493 }, { "week_end_date": "2026-06-28", "price": 30.77, "os": 0.42, "value": 0.36, "quality": 0.29, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 23.5318, "earnings_yield": 0.0572, "shareholder_yield": 0.0767, "roe": 0.0927, "momentum_12_1": 0.0149 }, { "week_end_date": "2026-07-05", "price": 31.03, "os": 0.39, "value": 0.36, "quality": 0.27, "momentum": 0.76, "confidence": 0.991, "coverage": 1, "pe_ratio": 23.7306, "earnings_yield": 0.0569, "shareholder_yield": 0.0761, "roe": 0.0927, "momentum_12_1": 0.0706 }, { "week_end_date": "2026-07-12", "price": 31.89, "os": 0.37, "value": 0.35, "quality": 0.29, "momentum": 0.73, "confidence": 0.98, "coverage": 1, "pe_ratio": 24.3883, "earnings_yield": 0.0558, "shareholder_yield": 0.0741, "roe": 0.0927, "momentum_12_1": 0.2352 }, { "week_end_date": "2026-07-19", "price": 30.65, "os": 0.41, "value": 0.35, "quality": 0.25, "momentum": 0.83, "confidence": 0.969, "coverage": 1, "pe_ratio": 23.44, "earnings_yield": 0.0574, "shareholder_yield": 0.0771, "roe": 0.0927, "momentum_12_1": 0.3888 } ], "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": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": -228987000, "shares_issued": null, "net_debt_issued": 232298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": -228987000, "shares_issued": null, "net_debt_issued": 232298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": -228987000, "shares_issued": null, "net_debt_issued": 232298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": -228987000, "shares_issued": null, "net_debt_issued": 232298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": -228987000, "shares_issued": null, "net_debt_issued": 232298000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": -228987000, "shares_issued": null, "net_debt_issued": 232298000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1961646000, "cost_of_revenue": 1493357000, "gross_profit": 468289000, "ebit": 159378000, "ebitda": 287389000, "pretax_income": 91963000, "tax_provision": 23095000, "net_income": 68868000, "net_income_to_common": 68868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107487000, "total_current_assets": 449818000, "total_assets": 2931891000, "short_term_debt": 15326000, "long_term_debt": 973073000, "total_debt": 1012869000, "total_liabilities": 1438540000, "total_equity": 1493351000, "shares_outstanding": 111841000, "goodwill_and_intangibles": 11563000 }, "cash_flow": { "operating_cash_flow": 269153000, "capital_expenditure": 71171000, "free_cash_flow": 340324000, "dividends_paid": 136000, "share_repurchases": -77171000, "shares_issued": null, "net_debt_issued": -109924000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1961646000, "cost_of_revenue": 1493357000, "gross_profit": 468289000, "ebit": 159378000, "ebitda": 287389000, "pretax_income": 91963000, "tax_provision": 23095000, "net_income": 68868000, "net_income_to_common": 68868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107487000, "total_current_assets": 449818000, "total_assets": 2931891000, "short_term_debt": 15326000, "long_term_debt": 973073000, "total_debt": 1012869000, "total_liabilities": 1438540000, "total_equity": 1493351000, "shares_outstanding": 111841000, "goodwill_and_intangibles": 11563000 }, "cash_flow": { "operating_cash_flow": 269153000, "capital_expenditure": 71171000, "free_cash_flow": 340324000, "dividends_paid": 136000, "share_repurchases": -77171000, "shares_issued": null, "net_debt_issued": -109924000 } } ], "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": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69991000, "ebitda": 103326000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": -55069000, "shares_issued": null, "net_debt_issued": 175987000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69991000, "ebitda": 103326000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": -55069000, "shares_issued": null, "net_debt_issued": 175987000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69991000, "ebitda": 103326000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": -55069000, "shares_issued": null, "net_debt_issued": 175987000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69991000, "ebitda": 103326000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": -55069000, "shares_issued": null, "net_debt_issued": 175987000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69991000, "ebitda": 103326000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": -55069000, "shares_issued": null, "net_debt_issued": 175987000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69999000, "ebitda": 103334000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": -55069000, "shares_issued": null, "net_debt_issued": 175987000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": -95082000, "shares_issued": null, "net_debt_issued": 176784000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": -95082000, "shares_issued": null, "net_debt_issued": 176784000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": -95082000, "shares_issued": null, "net_debt_issued": 176784000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": -95082000, "shares_issued": null, "net_debt_issued": 176784000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": -95082000, "shares_issued": null, "net_debt_issued": 176784000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": -95082000, "shares_issued": null, "net_debt_issued": 176784000 } } ] }, "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }