{ "ticker": { "uuid": "01897c04-8f6a-4f90-ab5c-17328dd6c214", "symbol": "ONIT", "name": "Onity Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/01897c04-8f6a-4f90-ab5c-17328dd6c214/", "api_url": "https://sharemaestro.com/factors/api/tickers/01897c04-8f6a-4f90-ab5c-17328dd6c214/" }, "latest_snapshot": { "ticker": { "uuid": "01897c04-8f6a-4f90-ab5c-17328dd6c214", "symbol": "ONIT", "name": "Onity Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/01897c04-8f6a-4f90-ab5c-17328dd6c214/", "api_url": "https://sharemaestro.com/factors/api/tickers/01897c04-8f6a-4f90-ab5c-17328dd6c214/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.09, "value": 0.31, "quality": 0.14, "momentum": 0.27, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 39.44, "market_cap": 332563483.28, "pe_ratio": 1.9004, "earnings_yield": 0.0195, "ebitda_to_ev": 0.0198, "shareholder_yield": 0.0126, "roe": 0.2781, "piotroski_f_score": 4, "momentum_12_1": -0.0359, "volatility_252d": 0.4319 }, "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": 1.9004, "ev_ebitda": 50.3889, "earnings_yield": 0.0195, "fcf_yield": -0.1071, "shareholder_yield": 0.0126 }, "quality": { "roe": 0.2781, "roic": 0.0144, "gross_margin": 0.666, "fcf_margin": -1.4388, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1012, "eps_growth_1y": 5.7568, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.0271, "momentum_12_1": -0.0359, "relative_strength": -0.1412 }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.14, "momentum_percentile": 0.27, "growth_composite": 8, "yield_composite": 77, "overall_composite": 91, "os_score": 0.09, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.83, "os": 0.09, "value": 0.31, "quality": 0.15, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.7746, "earnings_yield": 0.0195, "shareholder_yield": 0.0135, "roe": 0.2781, "momentum_12_1": 0.0437 }, { "week_end_date": "2026-06-14", "price": 36.63, "os": 0.09, "value": 0.31, "quality": 0.14, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.765, "earnings_yield": 0.0195, "shareholder_yield": 0.0136, "roe": 0.2781, "momentum_12_1": -0.0585 }, { "week_end_date": "2026-06-21", "price": 36.67, "os": 0.07, "value": 0.31, "quality": 0.15, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.7669, "earnings_yield": 0.0195, "shareholder_yield": 0.0136, "roe": 0.2781, "momentum_12_1": -0.082 }, { "week_end_date": "2026-06-28", "price": 37.02, "os": 0.1, "value": 0.32, "quality": 0.17, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.7838, "earnings_yield": 0.0195, "shareholder_yield": 0.0135, "roe": 0.2781, "momentum_12_1": -0.0806 }, { "week_end_date": "2026-07-05", "price": 38.96, "os": 0.09, "value": 0.32, "quality": 0.15, "momentum": 0.26, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 1.8772, "earnings_yield": 0.0195, "shareholder_yield": 0.0128, "roe": 0.2781, "momentum_12_1": -0.0476 }, { "week_end_date": "2026-07-12", "price": 38.73, "os": 0.08, "value": 0.32, "quality": 0.15, "momentum": 0.21, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 1.8662, "earnings_yield": 0.0195, "shareholder_yield": 0.0129, "roe": 0.2781, "momentum_12_1": -0.0116 }, { "week_end_date": "2026-07-19", "price": 40.81, "os": 0.09, "value": 0.31, "quality": 0.14, "momentum": 0.31, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 1.9664, "earnings_yield": 0.0195, "shareholder_yield": 0.0122, "roe": 0.2781, "momentum_12_1": 0.0038 }, { "week_end_date": "2026-07-26", "price": 39.44, "os": 0.09, "value": 0.31, "quality": 0.14, "momentum": 0.27, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 1.9004, "earnings_yield": 0.0195, "shareholder_yield": 0.0126, "roe": 0.2781, "momentum_12_1": -0.0359 } ], "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": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1084800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1069300000, "cost_of_revenue": 573700000, "gross_profit": 495600000, "ebit": 247800000, "ebitda": 256100000, "pretax_income": 39300000, "tax_provision": 5400000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184800000, "total_current_assets": 13473300000, "total_assets": 16435400000, "short_term_debt": 54100000, "long_term_debt": 14674900000, "total_debt": 14738000000, "total_liabilities": 15942500000, "total_equity": 492900000, "shares_outstanding": 8088000, "goodwill_and_intangibles": 2469600000 }, "cash_flow": { "operating_cash_flow": -651000000, "capital_expenditure": 37700000, "free_cash_flow": -613300000, "dividends_paid": 500000, "share_repurchases": -1300000, "shares_issued": 20000000, "net_debt_issued": 181500000 } } ], "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": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15899300000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": -6100000, "shares_issued": 0, "net_debt_issued": 1258100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "ebit": 90700000, "ebitda": 92100000, "pretax_income": 7700000, "tax_provision": -119500000, "net_income": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8847585, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -230600000, "capital_expenditure": 135900000, "free_cash_flow": -94700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2193800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "ebit": 90700000, "ebitda": 92100000, "pretax_income": 7700000, "tax_provision": -119500000, "net_income": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8847585, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -230600000, "capital_expenditure": 135900000, "free_cash_flow": -94700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2193800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "ebit": 90700000, "ebitda": 92100000, "pretax_income": 7700000, "tax_provision": -119500000, "net_income": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8847585, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -230600000, "capital_expenditure": 135900000, "free_cash_flow": -94700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2193800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "ebit": 90700000, "ebitda": 92100000, "pretax_income": 7700000, "tax_provision": -119500000, "net_income": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8847585, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -230600000, "capital_expenditure": 135900000, "free_cash_flow": -94700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2193800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "ebit": 90700000, "ebitda": 92100000, "pretax_income": 7700000, "tax_provision": -119500000, "net_income": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15178300000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8847585, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -230600000, "capital_expenditure": 135900000, "free_cash_flow": -94700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2193800000 } } ] }, "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": 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 } }