{ "ticker": { "uuid": "eaf71246-14ac-4911-b69b-f7b7258d29e8", "symbol": "BROS", "name": "Dutch Bros Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/eaf71246-14ac-4911-b69b-f7b7258d29e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaf71246-14ac-4911-b69b-f7b7258d29e8/" }, "latest_snapshot": { "ticker": { "uuid": "eaf71246-14ac-4911-b69b-f7b7258d29e8", "symbol": "BROS", "name": "Dutch Bros Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/eaf71246-14ac-4911-b69b-f7b7258d29e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaf71246-14ac-4911-b69b-f7b7258d29e8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.02, "quality": 0.75, "momentum": 0.34, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 64, "market_cap": 8780327808, "pe_ratio": 108.956, "earnings_yield": 0.0154, "ebitda_to_ev": 0.0268, "shareholder_yield": 0, "roe": 0.1157, "piotroski_f_score": 6, "momentum_12_1": 0.2076, "volatility_252d": 0.5046 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 108.956, "ev_ebitda": 37.3432, "earnings_yield": 0.0154, "fcf_yield": 0.0602, "shareholder_yield": 0 }, "quality": { "roe": 0.1157, "roic": 0.0817, "gross_margin": 0.2518, "fcf_margin": 0.3411, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2839, "eps_growth_1y": 0.8505, "fcf_growth_1y": 0.3187 }, "momentum": { "price_return_12m": 0.0756, "momentum_12_1": 0.2076, "relative_strength": -0.0927 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.75, "momentum_percentile": 0.34, "growth_composite": 1, "yield_composite": 79, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 55.52, "os": 0.07, "value": 0.03, "quality": 0.74, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 94.5193, "earnings_yield": 0.0174, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": -0.2787 }, { "week_end_date": "2026-06-14", "price": 65.89, "os": 0.08, "value": 0.02, "quality": 0.72, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 112.1736, "earnings_yield": 0.015, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": -0.2514 }, { "week_end_date": "2026-06-21", "price": 70.72, "os": 0.08, "value": 0.02, "quality": 0.76, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 120.3964, "earnings_yield": 0.0141, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": -0.2291 }, { "week_end_date": "2026-06-28", "price": 71.85, "os": 0.09, "value": 0.02, "quality": 0.72, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 122.3201, "earnings_yield": 0.0139, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": -0.1635 }, { "week_end_date": "2026-07-05", "price": 72.16, "os": 0.09, "value": 0.02, "quality": 0.76, "momentum": 0.27, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 122.8479, "earnings_yield": 0.0138, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": -0.1741 }, { "week_end_date": "2026-07-12", "price": 67.56, "os": 0.08, "value": 0.02, "quality": 0.74, "momentum": 0.24, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 115.0167, "earnings_yield": 0.0147, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": 0.0404 }, { "week_end_date": "2026-07-19", "price": 68.36, "os": 0.1, "value": 0.02, "quality": 0.74, "momentum": 0.3, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 116.3786, "earnings_yield": 0.0145, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": 0.0986 }, { "week_end_date": "2026-07-26", "price": 64, "os": 0.1, "value": 0.02, "quality": 0.75, "momentum": 0.34, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 108.956, "earnings_yield": 0.0154, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": 0.2076 } ], "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": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52790000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1281015000, "cost_of_revenue": 940886000, "gross_profit": 340129000, "ebit": 111905000, "ebitda": 204910000, "pretax_income": 84885000, "tax_provision": 18435000, "net_income": 35258000, "net_income_to_common": 35258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293354000, "total_current_assets": 357941000, "total_assets": 2501085000, "short_term_debt": 44546000, "long_term_debt": 219755000, "total_debt": 942909000, "total_liabilities": 1737220000, "total_equity": 537369000, "shares_outstanding": 114750000, "goodwill_and_intangibles": 24576000 }, "cash_flow": { "operating_cash_flow": 246432000, "capital_expenditure": 221738000, "free_cash_flow": 468170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 128406000 } } ], "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": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 19785000, "ebitda": 50586000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 19785000, "ebitda": 50586000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 19785000, "ebitda": 50586000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 19785000, "ebitda": 50586000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 19785000, "ebitda": 50586000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 19785000, "ebitda": 50586000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 35915000, "ebitda": 66716000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 1160366000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6708000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "ebit": 38559000, "ebitda": 70303000, "pretax_income": 31140000, "tax_provision": 1985000, "net_income": 21370000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 127438000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 79639000, "capital_expenditure": 71167000, "free_cash_flow": 150806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5808000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "ebit": 38559000, "ebitda": 70303000, "pretax_income": 31140000, "tax_provision": 1985000, "net_income": 21370000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 127438000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 79639000, "capital_expenditure": 71167000, "free_cash_flow": 150806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5808000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "ebit": 38559000, "ebitda": 70303000, "pretax_income": 31140000, "tax_provision": 1985000, "net_income": 21370000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 127438000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 79639000, "capital_expenditure": 71167000, "free_cash_flow": 150806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5808000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "ebit": 38559000, "ebitda": 70303000, "pretax_income": 31140000, "tax_provision": 1985000, "net_income": 21370000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 127438000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 79639000, "capital_expenditure": 71167000, "free_cash_flow": 150806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5808000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "ebit": 38559000, "ebitda": 70303000, "pretax_income": 31140000, "tax_provision": 1985000, "net_income": 21370000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 1089022000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 127438000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 79639000, "capital_expenditure": 71167000, "free_cash_flow": 150806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5808000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": 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 } }