{ "ticker": { "uuid": "ed4ae149-7ac5-48f7-baa6-a425db095d2f", "symbol": "SEI", "name": "Solaris Energy Infrastructure, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/ed4ae149-7ac5-48f7-baa6-a425db095d2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed4ae149-7ac5-48f7-baa6-a425db095d2f/" }, "latest_snapshot": { "ticker": { "uuid": "ed4ae149-7ac5-48f7-baa6-a425db095d2f", "symbol": "SEI", "name": "Solaris Energy Infrastructure, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/ed4ae149-7ac5-48f7-baa6-a425db095d2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed4ae149-7ac5-48f7-baa6-a425db095d2f/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.37, "value": 0.12, "quality": 0.63, "momentum": 0.84, "coverage": 1, "confidence": 0.947, "delta": 2 }, "headline_factors": { "price": 51.41, "market_cap": 3150560058.2, "pe_ratio": 68.0658, "earnings_yield": 0.0268, "ebitda_to_ev": 0.0448, "shareholder_yield": 0.0107, "roe": 0.0593, "piotroski_f_score": 5, "momentum_12_1": 1.2611, "volatility_252d": 0.6915 }, "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": 68.0658, "ev_ebitda": 22.2991, "earnings_yield": 0.0268, "fcf_yield": 0.2334, "shareholder_yield": 0.0107 }, "quality": { "roe": 0.0593, "roic": 0.0463, "gross_margin": 0.34, "fcf_margin": 1.6012, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.8629, "eps_growth_1y": 1.7534, "fcf_growth_1y": 1.7871 }, "momentum": { "price_return_12m": 0.7301, "momentum_12_1": 1.2611, "relative_strength": -18.0754 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.63, "momentum_percentile": 0.84, "growth_composite": 3, "yield_composite": 82, "overall_composite": 63, "os_score": 0.37, "factor_coverage": 1, "signal_confidence": 0.947 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 69.39, "os": 0.39, "value": 0.08, "quality": 0.65, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 87.5524, "earnings_yield": 0.0225, "shareholder_yield": 0.0079, "roe": 0.0593, "momentum_12_1": 1.452 }, { "week_end_date": "2026-06-14", "price": 74.01, "os": 0.4, "value": 0.07, "quality": 0.66, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 93.3817, "earnings_yield": 0.0215, "shareholder_yield": 0.0075, "roe": 0.0593, "momentum_12_1": 1.9191 }, { "week_end_date": "2026-06-21", "price": 82.88, "os": 0.37, "value": 0.06, "quality": 0.63, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 104.5733, "earnings_yield": 0.0198, "shareholder_yield": 0.0067, "roe": 0.0593, "momentum_12_1": 1.6 }, { "week_end_date": "2026-06-28", "price": 76.8, "os": 0.39, "value": 0.07, "quality": 0.64, "momentum": 0.98, "confidence": 1, "coverage": 1, "pe_ratio": 96.9019, "earnings_yield": 0.0209, "shareholder_yield": 0.0072, "roe": 0.0593, "momentum_12_1": 1.4193 }, { "week_end_date": "2026-07-05", "price": 67.19, "os": 0.4, "value": 0.09, "quality": 0.65, "momentum": 0.93, "confidence": 0.991, "coverage": 1, "pe_ratio": 84.7766, "earnings_yield": 0.023, "shareholder_yield": 0.0082, "roe": 0.0593, "momentum_12_1": 1.1456 }, { "week_end_date": "2026-07-12", "price": 71.57, "os": 0.38, "value": 0.07, "quality": 0.67, "momentum": 0.92, "confidence": 0.98, "coverage": 1, "pe_ratio": 94.7572, "earnings_yield": 0.0213, "shareholder_yield": 0.0077, "roe": 0.0593, "momentum_12_1": 1.3956 }, { "week_end_date": "2026-07-19", "price": 60.28, "os": 0.4, "value": 0.09, "quality": 0.63, "momentum": 0.95, "confidence": 0.969, "coverage": 1, "pe_ratio": 79.8095, "earnings_yield": 0.024, "shareholder_yield": 0.0091, "roe": 0.0593, "momentum_12_1": 1.8674 }, { "week_end_date": "2026-07-26", "price": 54.03, "os": 0.39, "value": 0.1, "quality": 0.63, "momentum": 0.92, "confidence": 0.958, "coverage": 1, "pe_ratio": 71.5346, "earnings_yield": 0.0259, "shareholder_yield": 0.0101, "roe": 0.0593, "momentum_12_1": 1.3865 }, { "week_end_date": "2026-08-02", "price": 51.41, "os": 0.37, "value": 0.12, "quality": 0.63, "momentum": 0.84, "confidence": 0.947, "coverage": 1, "pe_ratio": 68.0658, "earnings_yield": 0.0268, "shareholder_yield": 0.0107, "roe": 0.0593, "momentum_12_1": 1.2611 } ], "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": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 100667000, "ebitda": 181728313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "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": 622205000, "cost_of_revenue": 336794000, "gross_profit": 285411000, "ebit": 135386000, "ebitda": 216447313, "pretax_income": 73080000, "tax_provision": 14678000, "net_income": 30169000, "net_income_to_common": 30169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49520000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 209104000, "capital_expenditure": 646757000, "free_cash_flow": 855861000, "dividends_paid": 21759000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 764804000 } } ], "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": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 52055000, "ebitda": 76813000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "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": 196239000, "cost_of_revenue": 123523000, "gross_profit": 72716000, "ebit": 50559000, "ebitda": 75317000, "pretax_income": 47281000, "tax_provision": 15226000, "net_income": 21438000, "net_income_to_common": 21438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344468000, "total_current_assets": 520808000, "total_assets": 2995925000, "short_term_debt": 325007000, "long_term_debt": 1276949000, "total_debt": 1617983000, "total_liabilities": 1891243000, "total_equity": 781065000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 178103000 }, "cash_flow": { "operating_cash_flow": 79014000, "capital_expenditure": 343355999, "free_cash_flow": 422369999, "dividends_paid": 6922000, "share_repurchases": -14306000, "shares_issued": null, "net_debt_issued": 398145000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179702000, "cost_of_revenue": 124521000, "gross_profit": 55181000, "ebit": 1372000, "ebitda": 21637313, "pretax_income": -2766000, "tax_provision": 743000, "net_income": -1656000, "net_income_to_common": -1656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 95937000, "capital_expenditure": 254501000, "free_cash_flow": 350438000, "dividends_paid": 6369000, "share_repurchases": 10470000, "shares_issued": 10470000, "net_debt_issued": 539777000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179702000, "cost_of_revenue": 124521000, "gross_profit": 55181000, "ebit": 1372000, "ebitda": 21637313, "pretax_income": -2766000, "tax_provision": 743000, "net_income": -1656000, "net_income_to_common": -1656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 95937000, "capital_expenditure": 254501000, "free_cash_flow": 350438000, "dividends_paid": 6369000, "share_repurchases": 10470000, "shares_issued": 10470000, "net_debt_issued": 539777000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179702000, "cost_of_revenue": 124521000, "gross_profit": 55181000, "ebit": 1372000, "ebitda": 21637313, "pretax_income": -2766000, "tax_provision": 743000, "net_income": -1656000, "net_income_to_common": -1656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 95937000, "capital_expenditure": 254501000, "free_cash_flow": 350438000, "dividends_paid": 6369000, "share_repurchases": 10470000, "shares_issued": 10470000, "net_debt_issued": 539777000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179702000, "cost_of_revenue": 124521000, "gross_profit": 55181000, "ebit": 1372000, "ebitda": 21637313, "pretax_income": -2766000, "tax_provision": 743000, "net_income": -1656000, "net_income_to_common": -1656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353319000, "total_current_assets": 483023000, "total_assets": 2143106000, "short_term_debt": 8319000, "long_term_debt": 1060441000, "total_debt": 1078964000, "total_liabilities": 1315855000, "total_equity": 564338000, "shares_outstanding": 49503000, "goodwill_and_intangibles": 165160000 }, "cash_flow": { "operating_cash_flow": 95937000, "capital_expenditure": 254501000, "free_cash_flow": 350438000, "dividends_paid": 6369000, "share_repurchases": 10470000, "shares_issued": 10470000, "net_debt_issued": 539777000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }