{ "ticker": { "uuid": "089130c7-ece9-4f65-a381-76303f45c7b6", "symbol": "NOG", "name": "Northern Oil & Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/089130c7-ece9-4f65-a381-76303f45c7b6/", "api_url": "https://sharemaestro.com/factors/api/tickers/089130c7-ece9-4f65-a381-76303f45c7b6/" }, "latest_snapshot": { "ticker": { "uuid": "089130c7-ece9-4f65-a381-76303f45c7b6", "symbol": "NOG", "name": "Northern Oil & Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/089130c7-ece9-4f65-a381-76303f45c7b6/", "api_url": "https://sharemaestro.com/factors/api/tickers/089130c7-ece9-4f65-a381-76303f45c7b6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.55, "value": 0.82, "quality": 0.27, "momentum": 0.13, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 21.18, "market_cap": 2304048381.72, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0329, "shareholder_yield": 0.1032, "roe": -0.3492, "piotroski_f_score": 6, "momentum_12_1": -0.3079, "volatility_252d": 0.4237 }, "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": null, "ev_ebitda": 30.4231, "earnings_yield": null, "fcf_yield": 0.7455, "shareholder_yield": 0.1032 }, "quality": { "roe": -0.3492, "roic": -0.113, "gross_margin": 0.3058, "fcf_margin": 1.7449, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0681, "eps_growth_1y": null, "fcf_growth_1y": 0.1979 }, "momentum": { "price_return_12m": -0.2159, "momentum_12_1": -0.3079, "relative_strength": -0.3842 }, "scores": { "value_percentile": 0.82, "quality_percentile": 0.27, "momentum_percentile": 0.13, "growth_composite": 82, "yield_composite": 5, "overall_composite": 45, "os_score": 0.55, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.46, "os": 0.58, "value": 0.82, "quality": 0.31, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1068, "roe": -0.3492, "momentum_12_1": -0.1501 }, { "week_end_date": "2026-06-14", "price": 20.28, "os": 0.58, "value": 0.82, "quality": 0.29, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1078, "roe": -0.3492, "momentum_12_1": -0.2068 }, { "week_end_date": "2026-06-21", "price": 18.96, "os": 0.57, "value": 0.83, "quality": 0.31, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1153, "roe": -0.3492, "momentum_12_1": -0.2066 }, { "week_end_date": "2026-06-28", "price": 18.7, "os": 0.61, "value": 0.84, "quality": 0.3, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0929, "roe": -0.3492, "momentum_12_1": -0.2276 }, { "week_end_date": "2026-07-05", "price": 17.95, "os": 0.58, "value": 0.84, "quality": 0.32, "momentum": 0.09, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1218, "roe": -0.3492, "momentum_12_1": -0.2761 }, { "week_end_date": "2026-07-12", "price": 18.52, "os": 0.52, "value": 0.83, "quality": 0.28, "momentum": 0.03, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.118, "roe": -0.3492, "momentum_12_1": -0.3046 }, { "week_end_date": "2026-07-19", "price": 21.19, "os": 0.56, "value": 0.82, "quality": 0.27, "momentum": 0.14, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1032, "roe": -0.3492, "momentum_12_1": -0.2662 }, { "week_end_date": "2026-07-26", "price": 21.18, "os": 0.55, "value": 0.82, "quality": 0.27, "momentum": 0.13, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1032, "roe": -0.3492, "momentum_12_1": -0.3079 } ], "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": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": -57012000, "shares_issued": 0, "net_debt_issued": 28057000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2163761000, "cost_of_revenue": 1327784000, "gross_profit": 835977000, "ebit": 838534000, "ebitda": 1579435000, "pretax_income": 680817000, "tax_provision": 160509000, "net_income": 520308000, "net_income_to_common": 520308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8933000, "total_current_assets": 500743000, "total_assets": 5603822000, "short_term_debt": 0, "long_term_debt": 2369294000, "total_debt": 2369294000, "total_liabilities": 3283387000, "total_equity": 2320435000, "shares_outstanding": 101268000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1408663000, "capital_expenditure": 1674754000, "free_cash_flow": 3083417000, "dividends_paid": 161969000, "share_repurchases": -94497000, "shares_issued": 0, "net_debt_issued": 529000000 } } ], "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": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": -653331000, "ebitda": -456233000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": -653331000, "ebitda": -456233000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": -653331000, "ebitda": -456233000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": -653331000, "ebitda": -456233000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": -653331000, "ebitda": -456233000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": -653331000, "ebitda": -456233000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": 155723000, "ebitda": 352821000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": 0, "shares_issued": 227928000, "net_debt_issued": 154835000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "ebit": -44938000, "ebitda": 159138000, "pretax_income": -86058000, "tax_provision": -15326000, "net_income": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312630000, "capital_expenditure": 852371000, "free_cash_flow": 1165001000, "dividends_paid": 43703000, "share_repurchases": -7007000, "shares_issued": null, "net_debt_issued": 59057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "ebit": -44938000, "ebitda": 159138000, "pretax_income": -86058000, "tax_provision": -15326000, "net_income": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312630000, "capital_expenditure": 852371000, "free_cash_flow": 1165001000, "dividends_paid": 43703000, "share_repurchases": -7007000, "shares_issued": null, "net_debt_issued": 59057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "ebit": -44938000, "ebitda": 159138000, "pretax_income": -86058000, "tax_provision": -15326000, "net_income": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312630000, "capital_expenditure": 852371000, "free_cash_flow": 1165001000, "dividends_paid": 43703000, "share_repurchases": -7007000, "shares_issued": null, "net_debt_issued": 59057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "ebit": -44938000, "ebitda": 159138000, "pretax_income": -86058000, "tax_provision": -15326000, "net_income": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312630000, "capital_expenditure": 852371000, "free_cash_flow": 1165001000, "dividends_paid": 43703000, "share_repurchases": -7007000, "shares_issued": null, "net_debt_issued": 59057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "ebit": -44938000, "ebitda": 159138000, "pretax_income": -86058000, "tax_provision": -15326000, "net_income": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312630000, "capital_expenditure": 852371000, "free_cash_flow": 1165001000, "dividends_paid": 43703000, "share_repurchases": -7007000, "shares_issued": null, "net_debt_issued": 59057000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }