{ "ticker": { "uuid": "18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa", "symbol": "BKV", "name": "BKV Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/" }, "latest_snapshot": { "ticker": { "uuid": "18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa", "symbol": "BKV", "name": "BKV Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.96, "value": 0.92, "quality": 0.78, "momentum": 0.76, "coverage": 0.939, "confidence": 0.9, "delta": -2 }, "headline_factors": { "price": 25.54, "market_cap": 2793734044.94, "pe_ratio": 9.4423, "earnings_yield": 0.1121, "ebitda_to_ev": 0.157, "shareholder_yield": -0.0611, "roe": 0.1337, "piotroski_f_score": 6, "momentum_12_1": 0.3186, "volatility_252d": 0.4214 }, "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": 9.4423, "ev_ebitda": 6.3685, "earnings_yield": 0.1121, "fcf_yield": 0.2031, "shareholder_yield": -0.0611 }, "quality": { "roe": 0.1337, "roic": 0.109, "gross_margin": 0.4716, "fcf_margin": 0.7659, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.5133, "eps_growth_1y": null, "fcf_growth_1y": 2.0071 }, "momentum": { "price_return_12m": 0.2978, "momentum_12_1": 0.3186, "relative_strength": 0.1295 }, "scores": { "value_percentile": 0.92, "quality_percentile": 0.78, "momentum_percentile": 0.76, "growth_composite": 15, "yield_composite": 93, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.95, "os": 0.93, "value": 0.9, "quality": 0.75, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.5939, "earnings_yield": 0.1108, "shareholder_yield": -0.0601, "roe": 0.1337, "momentum_12_1": 0.2334 }, { "week_end_date": "2026-06-14", "price": 25.06, "os": 0.94, "value": 0.92, "quality": 0.76, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.2649, "earnings_yield": 0.1137, "shareholder_yield": -0.0622, "roe": 0.1337, "momentum_12_1": 0.2226 }, { "week_end_date": "2026-06-21", "price": 24.55, "os": 0.87, "value": 0.92, "quality": 0.77, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.0763, "earnings_yield": 0.1154, "shareholder_yield": -0.0635, "roe": 0.1337, "momentum_12_1": 0.1705 }, { "week_end_date": "2026-06-28", "price": 25.95, "os": 0.94, "value": 0.91, "quality": 0.8, "momentum": 0.64, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.5939, "earnings_yield": 0.1108, "shareholder_yield": -0.0601, "roe": 0.1337, "momentum_12_1": 0.0828 }, { "week_end_date": "2026-07-05", "price": 27.35, "os": 0.94, "value": 0.9, "quality": 0.76, "momentum": 0.69, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 10.1115, "earnings_yield": 0.1066, "shareholder_yield": -0.057, "roe": 0.1337, "momentum_12_1": 0.1407 }, { "week_end_date": "2026-07-12", "price": 25.3, "os": 0.88, "value": 0.92, "quality": 0.79, "momentum": 0.28, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 9.3536, "earnings_yield": 0.1129, "shareholder_yield": -0.0617, "roe": 0.1337, "momentum_12_1": 0.1049 }, { "week_end_date": "2026-07-19", "price": 25.95, "os": 0.94, "value": 0.91, "quality": 0.77, "momentum": 0.66, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 9.5939, "earnings_yield": 0.1108, "shareholder_yield": -0.0601, "roe": 0.1337, "momentum_12_1": 0.1089 }, { "week_end_date": "2026-07-26", "price": 25.54, "os": 0.96, "value": 0.92, "quality": 0.78, "momentum": 0.76, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 9.4423, "earnings_yield": 0.1121, "shareholder_yield": -0.0611, "roe": 0.1337, "momentum_12_1": 0.3186 } ], "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": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 893781000, "cost_of_revenue": 157464000, "gross_profit": 736317000, "ebit": 114337000, "ebitda": 397873000, "pretax_income": null, "tax_provision": null, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": null, "total_equity": 2038666000, "shares_outstanding": 96871868, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": -572261000, "free_cash_flow": -329554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 335000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 604530000, "cost_of_revenue": 217533000, "gross_profit": 386997000, "ebit": -135712000, "ebitda": 82180000, "pretax_income": -186475000, "tax_provision": -43605000, "net_income": -142870000, "net_income_to_common": -142870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14868000, "total_current_assets": 94610000, "total_assets": 2231088000, "short_term_debt": 0, "long_term_debt": 165000000, "total_debt": 165000000, "total_liabilities": 671514000, "total_equity": 1559574000, "shares_outstanding": 70637000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 118538000, "capital_expenditure": 100916000, "free_cash_flow": 219454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 265661000, "net_debt_issued": -493000000 } } ], "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": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 90412000, "ebitda": 144577000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 90412000, "ebitda": 144577000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 90412000, "ebitda": 144577000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 90412000, "ebitda": 144577000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 90412000, "ebitda": 144577000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 376546000, "cost_of_revenue": 157096000, "gross_profit": 219450000, "ebit": 32785000, "ebitda": 144577000, "pretax_income": null, "tax_provision": null, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288536000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 176000000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": null, "total_equity": 2212445000, "shares_outstanding": 109384690, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": -139577000, "free_cash_flow": -67588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 32917000, "ebitda": 87082000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186174000, "net_debt_issued": 128500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "ebit": 99448000, "ebitda": 142224000, "pretax_income": 87787000, "tax_provision": 16725000, "net_income": 70376000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 69389000, "capital_expenditure": 91196000, "free_cash_flow": 160585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "ebit": 99448000, "ebitda": 142224000, "pretax_income": 87787000, "tax_provision": 16725000, "net_income": 70376000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 69389000, "capital_expenditure": 91196000, "free_cash_flow": 160585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "ebit": 99448000, "ebitda": 142224000, "pretax_income": 87787000, "tax_provision": 16725000, "net_income": 70376000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 69389000, "capital_expenditure": 91196000, "free_cash_flow": 160585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "ebit": 99448000, "ebitda": 142224000, "pretax_income": 87787000, "tax_provision": 16725000, "net_income": 70376000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 69389000, "capital_expenditure": 91196000, "free_cash_flow": 160585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "ebit": 99448000, "ebitda": 142224000, "pretax_income": 87787000, "tax_provision": 16725000, "net_income": 70376000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 69389000, "capital_expenditure": 91196000, "free_cash_flow": 160585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 170635000, "net_debt_issued": 10000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }