{
  "datasetId": "public-contractor-cash-equity-2025",
  "sourceReviewedAt": "2026-10-07",
  "sourceMethod": "Manual line-item checks against the five primary SEC filings. Public financial facts; not private customer data.",
  "rows": [
    {
      "ticker": "FIX",
      "url": "https://www.sec.gov/Archives/edgar/data/1035983/000110465926017530/fix-20251231x10k.htm",
      "fiscalEnd": "2025-12-31",
      "unit": "USDthousands",
      "revenue": 9101641,
      "ocf": 1186356,
      "cashPPEPurchases": 154903,
      "assetSaleProceeds": 3695,
      "netIncomeForStatedEquityBasis": 1022558,
      "equity2025": 2448774,
      "equity2024": 1704676,
      "incomeEquityBasis": "totalnetincome/totalstockholdersequity",
      "fcfOCFminusCashPPE": 1031453,
      "fcfMarginPercent": 11.33260474677039,
      "cashCapexRevenuePercent": 1.7019238618618335,
      "incomeEOYEquityPercent": 41.75795724717757,
      "incomeSimpleTwoBalanceAvgEquityPercent": 49.238970012880856
    },
    {
      "ticker": "EME",
      "url": "https://www.sec.gov/Archives/edgar/data/105634/000010563426000025/eme-20251231.htm",
      "fiscalEnd": "2025-12-31",
      "unit": "USDthousands",
      "revenue": 16986422,
      "ocf": 1302063,
      "cashPPEPurchases": 112750,
      "assetSaleProceeds": 4647,
      "netIncomeForStatedEquityBasis": 1272817,
      "equity2025": 3673944,
      "equity2024": 2937657,
      "incomeEquityBasis": "parentincome/parentstockholdersequity",
      "fcfOCFminusCashPPE": 1189313,
      "fcfMarginPercent": 7.001551003501502,
      "cashCapexRevenuePercent": 0.663765447485056,
      "incomeEOYEquityPercent": 34.64443116171613,
      "incomeSimpleTwoBalanceAvgEquityPercent": 38.502535165083316
    },
    {
      "ticker": "LMB",
      "url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/lmb-20251231.htm",
      "fiscalEnd": "2025-12-31",
      "unit": "USDthousands",
      "revenue": 646804,
      "ocf": 45700,
      "cashPPEPurchases": 3807,
      "assetSaleProceeds": 1875,
      "netIncomeForStatedEquityBasis": 39064,
      "equity2025": 195661,
      "equity2024": 153491,
      "incomeEquityBasis": "totalnetincome/totalstockholdersequity",
      "fcfOCFminusCashPPE": 41893,
      "fcfMarginPercent": 6.476923457492532,
      "cashCapexRevenuePercent": 0.5885863414573812,
      "incomeEOYEquityPercent": 19.965143794624378,
      "incomeSimpleTwoBalanceAvgEquityPercent": 22.376500779030337
    },
    {
      "ticker": "APG",
      "url": "https://www.sec.gov/Archives/edgar/data/1796209/000162828026011620/apg-20251231.htm",
      "fiscalEnd": "2025-12-31",
      "unit": "USDmillions",
      "revenue": 7911,
      "ocf": 759,
      "cashPPEPurchases": 96,
      "assetSaleProceeds": 28,
      "netIncomeForStatedEquityBasis": 302,
      "equity2025": 3408,
      "equity2024": 2953,
      "incomeEquityBasis": "totalnetincome/totalstockholdersequity",
      "netIncomeAvailableToCommon": -288,
      "preferredDividends": 590,
      "fcfOCFminusCashPPE": 663,
      "fcfMarginPercent": 8.38073568448995,
      "cashCapexRevenuePercent": 1.2135001896094046,
      "incomeEOYEquityPercent": 8.86150234741784,
      "incomeSimpleTwoBalanceAvgEquityPercent": 9.495362364408113
    },
    {
      "ticker": "IESC",
      "url": "https://www.sec.gov/Archives/edgar/data/1048268/000104826825000174/iesc-20250930.htm",
      "fiscalEnd": "2025-09-30",
      "unit": "USDthousands",
      "revenue": 3371468,
      "ocf": 286096,
      "cashPPEPurchases": 67253,
      "assetSaleProceeds": 833,
      "netIncomeForStatedEquityBasis": 305975,
      "equity2025": 883955,
      "equity2024": 611113,
      "incomeEquityBasis": "parentincome/parentstockholdersequity",
      "fcfOCFminusCashPPE": 218843,
      "fcfMarginPercent": 6.491030020157392,
      "cashCapexRevenuePercent": 1.9947690442264319,
      "incomeEOYEquityPercent": 34.61431860219129,
      "incomeSimpleTwoBalanceAvgEquityPercent": 40.93124861210326
    }
  ],
  "limits": [
    "Historical FY2025 observations for five selected issuers, not a private-contractor percentile.",
    "Cash purchases exclude noncash financed additions. FCF excludes asset-sale proceeds, acquisitions, debt principal and financing lease payments.",
    "Income and equity use the stated total or parent basis. APi totals are not common-shareholder return.",
    "Simple opening/closing average equity is not a quarterly or time-weighted average.",
    "This dataset does not validate all EBITDA, SG&A, debt, trading or valuation figures shown elsewhere."
  ],
  "formulas": {
    "fcf": "ocf - cashPPEPurchases",
    "fcfMarginPercent": "fcf / revenue * 100",
    "cashCapexRevenuePercent": "cashPPEPurchases / revenue * 100",
    "incomeEOYEquityPercent": "netIncomeForStatedEquityBasis / equity2025 * 100",
    "incomeSimpleTwoBalanceAvgEquityPercent": "netIncomeForStatedEquityBasis / ((equity2025 + equity2024) / 2) * 100"
  }
}