{ "ticker": { "uuid": "46220d58-a7ce-4eb3-9df7-4c646c6b4a10", "symbol": "MGY", "name": "Magnolia Oil & Gas Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/46220d58-a7ce-4eb3-9df7-4c646c6b4a10/", "api_url": "https://sharemaestro.com/factors/api/tickers/46220d58-a7ce-4eb3-9df7-4c646c6b4a10/" }, "latest_snapshot": { "ticker": { "uuid": "46220d58-a7ce-4eb3-9df7-4c646c6b4a10", "symbol": "MGY", "name": "Magnolia Oil & Gas Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/46220d58-a7ce-4eb3-9df7-4c646c6b4a10/", "api_url": "https://sharemaestro.com/factors/api/tickers/46220d58-a7ce-4eb3-9df7-4c646c6b4a10/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.85, "value": 0.77, "quality": 0.94, "momentum": 0.34, "coverage": 1, "confidence": 0.958, "delta": 9 }, "headline_factors": { "price": 25.33, "market_cap": 5826437603.92, "pe_ratio": 18.086, "earnings_yield": 0.0703, "ebitda_to_ev": 0.1437, "shareholder_yield": 0.0603, "roe": 0.1582, "piotroski_f_score": 6, "momentum_12_1": 0.1567, "volatility_252d": 0.2978 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 18.086, "ev_ebitda": 6.9592, "earnings_yield": 0.0703, "fcf_yield": 0.2185, "shareholder_yield": 0.0603 }, "quality": { "roe": 0.1582, "roic": 0.1504, "gross_margin": 0.4649, "fcf_margin": 1.0123, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0198, "eps_growth_1y": -0.1608, "fcf_growth_1y": -0.0682 }, "momentum": { "price_return_12m": 0.0941, "momentum_12_1": 0.1567, "relative_strength": -0.0742 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.94, "momentum_percentile": 0.34, "growth_composite": 93, "yield_composite": 20, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.51, "os": 0.95, "value": 0.81, "quality": 0.95, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 15.7936, "earnings_yield": 0.0799, "shareholder_yield": 0.0634, "roe": 0.1582, "momentum_12_1": 0.2458 }, { "week_end_date": "2026-06-14", "price": 27.62, "os": 0.95, "value": 0.82, "quality": 0.95, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 15.8567, "earnings_yield": 0.0796, "shareholder_yield": 0.0632, "roe": 0.1582, "momentum_12_1": 0.2515 }, { "week_end_date": "2026-06-21", "price": 26.41, "os": 0.94, "value": 0.83, "quality": 0.94, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 15.1621, "earnings_yield": 0.0831, "shareholder_yield": 0.0661, "roe": 0.1582, "momentum_12_1": 0.2488 }, { "week_end_date": "2026-06-28", "price": 26.78, "os": 0.95, "value": 0.83, "quality": 0.95, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 15.3745, "earnings_yield": 0.082, "shareholder_yield": 0.0651, "roe": 0.1582, "momentum_12_1": 0.223 }, { "week_end_date": "2026-07-05", "price": 25.2, "os": 0.95, "value": 0.86, "quality": 0.95, "momentum": 0.66, "confidence": 0.991, "coverage": 1, "pe_ratio": 14.4674, "earnings_yield": 0.0868, "shareholder_yield": 0.0692, "roe": 0.1582, "momentum_12_1": 0.2091 }, { "week_end_date": "2026-07-12", "price": 25.79, "os": 0.88, "value": 0.85, "quality": 0.94, "momentum": 0.3, "confidence": 0.98, "coverage": 1, "pe_ratio": 14.8061, "earnings_yield": 0.085, "shareholder_yield": 0.0676, "roe": 0.1582, "momentum_12_1": 0.189 }, { "week_end_date": "2026-07-19", "price": 27.26, "os": 0.94, "value": 0.83, "quality": 0.94, "momentum": 0.69, "confidence": 0.969, "coverage": 1, "pe_ratio": 15.6501, "earnings_yield": 0.0806, "shareholder_yield": 0.064, "roe": 0.1582, "momentum_12_1": 0.1703 }, { "week_end_date": "2026-07-26", "price": 25.33, "os": 0.85, "value": 0.77, "quality": 0.94, "momentum": 0.34, "confidence": 0.958, "coverage": 1, "pe_ratio": 18.086, "earnings_yield": 0.0703, "shareholder_yield": 0.0603, "roe": 0.1582, "momentum_12_1": 0.1567 } ], "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "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": 1311845000, "cost_of_revenue": 699174000, "gross_profit": 612671000, "ebit": 439028000, "ebitda": 883585000, "pretax_income": 417411000, "tax_provision": 80132000, "net_income": 325252000, "net_income_to_common": 325252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 185593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 878639000, "capital_expenditure": 469477000, "free_cash_flow": 1348116000, "dividends_paid": 113096000, "share_repurchases": -205471000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1315886000, "cost_of_revenue": 635200000, "gross_profit": 680686000, "ebit": 507514000, "ebitda": 922001000, "pretax_income": 493143000, "tax_provision": 95813000, "net_income": 366027000, "net_income_to_common": 366027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260049000, "total_current_assets": 410824000, "total_assets": 2820835000, "short_term_debt": 12210000, "long_term_debt": 392513000, "total_debt": 410314000, "total_liabilities": 853509000, "total_equity": 1913579000, "shares_outstanding": 186492000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 920850000, "capital_expenditure": 486729000, "free_cash_flow": 1407579000, "dividends_paid": 97620000, "share_repurchases": -273045000, "shares_issued": null, "net_debt_issued": -4000000 } } ], "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127728000, "ebitda": 242944000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127728000, "ebitda": 242944000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127728000, "ebitda": 242944000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127728000, "ebitda": 242944000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127728000, "ebitda": 242944000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127728000, "ebitda": 242944000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "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": 358511000, "cost_of_revenue": 182916000, "gross_profit": 175595000, "ebit": 127764000, "ebitda": 242980000, "pretax_income": 121724000, "tax_provision": 20888000, "net_income": 99825000, "net_income_to_common": 99825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124372000, "total_current_assets": 319663000, "total_assets": 2944478000, "short_term_debt": 19456000, "long_term_debt": 393442000, "total_debt": 412898000, "total_liabilities": 908597000, "total_equity": 2035881000, "shares_outstanding": 183279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196605000, "capital_expenditure": 128427000, "free_cash_flow": 325032000, "dividends_paid": 30473000, "share_repurchases": -53070000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 317627000, "cost_of_revenue": 181419000, "gross_profit": 136208000, "ebit": 93618000, "ebitda": 209666000, "pretax_income": 88219000, "tax_provision": 16848000, "net_income": 68753000, "net_income_to_common": 68753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 182507000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 208396000, "capital_expenditure": 137778000, "free_cash_flow": 346174000, "dividends_paid": 27755000, "share_repurchases": -53290000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 317627000, "cost_of_revenue": 181419000, "gross_profit": 136208000, "ebit": 93618000, "ebitda": 209666000, "pretax_income": 88219000, "tax_provision": 16848000, "net_income": 68753000, "net_income_to_common": 68753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 182507000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 208396000, "capital_expenditure": 137778000, "free_cash_flow": 346174000, "dividends_paid": 27755000, "share_repurchases": -53290000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 317627000, "cost_of_revenue": 181419000, "gross_profit": 136208000, "ebit": 93618000, "ebitda": 209666000, "pretax_income": 88219000, "tax_provision": 16848000, "net_income": 68753000, "net_income_to_common": 68753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 182507000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 208396000, "capital_expenditure": 137778000, "free_cash_flow": 346174000, "dividends_paid": 27755000, "share_repurchases": -53290000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 317627000, "cost_of_revenue": 181419000, "gross_profit": 136208000, "ebit": 93618000, "ebitda": 209666000, "pretax_income": 88219000, "tax_provision": 16848000, "net_income": 68753000, "net_income_to_common": 68753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 182507000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 208396000, "capital_expenditure": 137778000, "free_cash_flow": 346174000, "dividends_paid": 27755000, "share_repurchases": -53290000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 317627000, "cost_of_revenue": 181419000, "gross_profit": 136208000, "ebit": 93618000, "ebitda": 209666000, "pretax_income": 88219000, "tax_provision": 16848000, "net_income": 68753000, "net_income_to_common": 68753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266785000, "total_current_assets": 442435000, "total_assets": 2903092000, "short_term_debt": 18212000, "long_term_debt": 393251000, "total_debt": 419560000, "total_liabilities": 903919000, "total_equity": 1939958000, "shares_outstanding": 182507000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 208396000, "capital_expenditure": 137778000, "free_cash_flow": 346174000, "dividends_paid": 27755000, "share_repurchases": -53290000, "shares_issued": null, "net_debt_issued": null } } ] }, "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": "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }