{ "ticker": { "uuid": "54e2406d-c479-4609-a823-477a934c93fb", "symbol": "MGEE", "name": "MGE Energy Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/54e2406d-c479-4609-a823-477a934c93fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/54e2406d-c479-4609-a823-477a934c93fb/" }, "latest_snapshot": { "ticker": { "uuid": "54e2406d-c479-4609-a823-477a934c93fb", "symbol": "MGEE", "name": "MGE Energy Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/54e2406d-c479-4609-a823-477a934c93fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/54e2406d-c479-4609-a823-477a934c93fb/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.4, "value": 0.34, "quality": 0.87, "momentum": 0.23, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 82.42, "market_cap": 3111068260.82, "pe_ratio": 21.7895, "earnings_yield": 0.0493, "ebitda_to_ev": 0.0776, "shareholder_yield": 0.0184, "roe": 0.1058, "piotroski_f_score": 6, "momentum_12_1": -0.0558, "volatility_252d": 0.202 }, "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": 21.7895, "ev_ebitda": 12.8804, "earnings_yield": 0.0493, "fcf_yield": 0.1639, "shareholder_yield": 0.0184 }, "quality": { "roe": 0.1058, "roic": 0.0764, "gross_margin": 0.7717, "fcf_margin": 0.8637, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0891, "eps_growth_1y": 0.1124, "fcf_growth_1y": 0.2514 }, "momentum": { "price_return_12m": -0.0246, "momentum_12_1": -0.0558, "relative_strength": -0.2408 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.87, "momentum_percentile": 0.23, "growth_composite": 71, "yield_composite": 68, "overall_composite": 60, "os_score": 0.4, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 75.66, "os": 0.67, "value": 0.64, "quality": 0.84, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 20.0024, "earnings_yield": 0.0526, "shareholder_yield": 0.02, "roe": 0.1058, "momentum_12_1": -0.1498 }, { "week_end_date": "2026-06-14", "price": 77.66, "os": 0.66, "value": 0.64, "quality": 0.87, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 20.5311, "earnings_yield": 0.0515, "shareholder_yield": 0.0195, "roe": 0.1058, "momentum_12_1": -0.1393 }, { "week_end_date": "2026-06-21", "price": 75.92, "os": 0.69, "value": 0.65, "quality": 0.85, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 20.0711, "earnings_yield": 0.0524, "shareholder_yield": 0.02, "roe": 0.1058, "momentum_12_1": -0.1243 }, { "week_end_date": "2026-06-28", "price": 79.78, "os": 0.38, "value": 0.37, "quality": 0.85, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 21.0916, "earnings_yield": 0.0505, "shareholder_yield": 0.019, "roe": 0.1058, "momentum_12_1": -0.1286 }, { "week_end_date": "2026-07-05", "price": 84.23, "os": 0.38, "value": 0.34, "quality": 0.86, "momentum": 0.2, "confidence": 0.991, "coverage": 1, "pe_ratio": 22.2681, "earnings_yield": 0.0484, "shareholder_yield": 0.018, "roe": 0.1058, "momentum_12_1": -0.1396 }, { "week_end_date": "2026-07-12", "price": 81.77, "os": 0.46, "value": 0.35, "quality": 0.86, "momentum": 0.31, "confidence": 0.98, "coverage": 1, "pe_ratio": 21.6177, "earnings_yield": 0.0496, "shareholder_yield": 0.0185, "roe": 0.1058, "momentum_12_1": -0.0779 }, { "week_end_date": "2026-07-19", "price": 81.05, "os": 0.41, "value": 0.35, "quality": 0.87, "momentum": 0.2, "confidence": 0.969, "coverage": 1, "pe_ratio": 21.4274, "earnings_yield": 0.0499, "shareholder_yield": 0.0187, "roe": 0.1058, "momentum_12_1": -0.0948 }, { "week_end_date": "2026-07-26", "price": 82.42, "os": 0.4, "value": 0.34, "quality": 0.87, "momentum": 0.23, "confidence": 0.958, "coverage": 1, "pe_ratio": 21.7895, "earnings_yield": 0.0493, "shareholder_yield": 0.0184, "roe": 0.1058, "momentum_12_1": -0.0558 } ], "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": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 743654000, "cost_of_revenue": 20004000, "gross_profit": 723650000, "ebit": 190453000, "ebitda": 304777000, "pretax_income": 156654000, "tax_provision": 20765000, "net_income": 135889000, "net_income_to_common": 135889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263234000, "capital_expenditure": 343220000, "free_cash_flow": 606454000, "dividends_paid": 67587000, "share_repurchases": null, "shares_issued": 3750000, "net_debt_issued": 44715000 } } ], "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": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 242703000, "cost_of_revenue": 155167000, "gross_profit": 87536000, "ebit": 64142000, "ebitda": 92231000, "pretax_income": 54337000, "tax_provision": 5856000, "net_income": 48481000, "net_income_to_common": 48481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000, "total_current_assets": 211134000, "total_assets": 3185682000, "short_term_debt": 60721000, "long_term_debt": 880344000, "total_debt": 941065000, "total_liabilities": 1836283000, "total_equity": 1349399000, "shares_outstanding": 36620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80693000, "capital_expenditure": 101140000, "free_cash_flow": 181833000, "dividends_paid": 17368000, "share_repurchases": null, "shares_issued": 14014000, "net_debt_issued": 33179000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189553000, "cost_of_revenue": -188418000, "gross_profit": 377971000, "ebit": 36091000, "ebitda": 65567000, "pretax_income": 27007000, "tax_provision": 3705000, "net_income": 23302000, "net_income_to_common": 23302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34464000, "capital_expenditure": 87598000, "free_cash_flow": 122062000, "dividends_paid": 17357000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1334000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189553000, "cost_of_revenue": -188418000, "gross_profit": 377971000, "ebit": 36091000, "ebitda": 65567000, "pretax_income": 27007000, "tax_provision": 3705000, "net_income": 23302000, "net_income_to_common": 23302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34464000, "capital_expenditure": 87598000, "free_cash_flow": 122062000, "dividends_paid": 17357000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1334000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189553000, "cost_of_revenue": -188418000, "gross_profit": 377971000, "ebit": 36091000, "ebitda": 65567000, "pretax_income": 27007000, "tax_provision": 3705000, "net_income": 23302000, "net_income_to_common": 23302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34464000, "capital_expenditure": 87598000, "free_cash_flow": 122062000, "dividends_paid": 17357000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1334000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189553000, "cost_of_revenue": -188418000, "gross_profit": 377971000, "ebit": 36091000, "ebitda": 65567000, "pretax_income": 27007000, "tax_provision": 3705000, "net_income": 23302000, "net_income_to_common": 23302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6618000, "total_current_assets": 228548000, "total_assets": 3155420000, "short_term_debt": 117504000, "long_term_debt": 792205000, "total_debt": 935734000, "total_liabilities": 1851484000, "total_equity": 1303936000, "shares_outstanding": 36571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34464000, "capital_expenditure": 87598000, "free_cash_flow": 122062000, "dividends_paid": 17357000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1334000 } } ] }, "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 } }