{ "ticker": { "uuid": "95266701-0b86-4ba0-ad6b-cca2d7320c6a", "symbol": "VIST", "name": "Vista Oil Gas ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/95266701-0b86-4ba0-ad6b-cca2d7320c6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/95266701-0b86-4ba0-ad6b-cca2d7320c6a/" }, "latest_snapshot": { "ticker": { "uuid": "95266701-0b86-4ba0-ad6b-cca2d7320c6a", "symbol": "VIST", "name": "Vista Oil Gas ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/95266701-0b86-4ba0-ad6b-cca2d7320c6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/95266701-0b86-4ba0-ad6b-cca2d7320c6a/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.97, "value": 0.91, "quality": 0.82, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": -6 }, "headline_factors": { "price": 64.02, "market_cap": 7134542704.08, "pe_ratio": 8.4533, "earnings_yield": 0.0885, "ebitda_to_ev": 0.1746, "shareholder_yield": 0.007, "roe": 0.253, "piotroski_f_score": 2, "momentum_12_1": 0.5384, "volatility_252d": 0.4749 }, "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": 8.4533, "ev_ebitda": 5.7266, "earnings_yield": 0.0885, "fcf_yield": 0.2893, "shareholder_yield": 0.007 }, "quality": { "roe": 0.253, "roic": 0.0999, "gross_margin": 0.5262, "fcf_margin": 0.8974, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.782, "eps_growth_1y": 0.4619, "fcf_growth_1y": 0.5088 }, "momentum": { "price_return_12m": 0.4367, "momentum_12_1": 0.5384, "relative_strength": 0.2877 }, "scores": { "value_percentile": 0.91, "quality_percentile": 0.82, "momentum_percentile": 0.84, "growth_composite": 6, "yield_composite": 93, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.42, "os": 0.87, "value": 0.74, "quality": 0.66, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 11.1129, "earnings_yield": 0.067, "shareholder_yield": 0.006, "roe": 0.2871, "momentum_12_1": 0.3039 }, { "week_end_date": "2026-06-14", "price": 72.14, "os": 0.9, "value": 0.77, "quality": 0.66, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 10.7724, "earnings_yield": 0.0684, "shareholder_yield": 0.0062, "roe": 0.2871, "momentum_12_1": 0.3627 }, { "week_end_date": "2026-06-21", "price": 68.55, "os": 0.89, "value": 0.78, "quality": 0.66, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 10.2364, "earnings_yield": 0.0709, "shareholder_yield": 0.0065, "roe": 0.2871, "momentum_12_1": 0.476 }, { "week_end_date": "2026-06-28", "price": 64.64, "os": 0.92, "value": 0.82, "quality": 0.66, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 9.6525, "earnings_yield": 0.0738, "shareholder_yield": 0.0069, "roe": 0.2871, "momentum_12_1": 0.5381 }, { "week_end_date": "2026-07-05", "price": 60.36, "os": 0.92, "value": 0.84, "quality": 0.66, "momentum": 0.78, "confidence": 0.991, "coverage": 1, "pe_ratio": 9.0134, "earnings_yield": 0.0772, "shareholder_yield": 0.0074, "roe": 0.2871, "momentum_12_1": 0.5546 }, { "week_end_date": "2026-07-12", "price": 64.81, "os": 0.91, "value": 0.81, "quality": 0.66, "momentum": 0.76, "confidence": 0.98, "coverage": 1, "pe_ratio": 9.6779, "earnings_yield": 0.0736, "shareholder_yield": 0.0069, "roe": 0.2871, "momentum_12_1": 0.5676 }, { "week_end_date": "2026-07-19", "price": 64.02, "os": 0.97, "value": 0.91, "quality": 0.82, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 8.4533, "earnings_yield": 0.0885, "shareholder_yield": 0.007, "roe": 0.253, "momentum_12_1": 0.5384 } ], "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": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 1573778000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 1573778000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 1573778000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 1573778000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": null, "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": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": 1573778000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1647768000, "cost_of_revenue": 392112000, "gross_profit": 1255656000, "ebit": 658068000, "ebitda": 1097438000, "pretax_income": 590827000, "tax_provision": 113306000, "net_income": 477521000, "net_income_to_common": 477521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755610000, "total_current_assets": 1052271000, "total_assets": 4232372000, "short_term_debt": 104246000, "long_term_debt": 1402343000, "total_debt": 1544227000, "total_liabilities": 2611159000, "total_equity": 1621213000, "shares_outstanding": 103077629, "goodwill_and_intangibles": 38019000 }, "cash_flow": { "operating_cash_flow": 959026000, "capital_expenditure": 1063858000, "free_cash_flow": 2022884000, "dividends_paid": 0, "share_repurchases": -99846000, "shares_issued": null, "net_debt_issued": 793905000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1647768000, "cost_of_revenue": 392112000, "gross_profit": 1255656000, "ebit": 658068000, "ebitda": 1097438000, "pretax_income": 590827000, "tax_provision": 113306000, "net_income": 477521000, "net_income_to_common": 477521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755610000, "total_current_assets": 1052271000, "total_assets": 4232372000, "short_term_debt": 104246000, "long_term_debt": 1402343000, "total_debt": 1544227000, "total_liabilities": 2611159000, "total_equity": 1621213000, "shares_outstanding": 103077629, "goodwill_and_intangibles": 38019000 }, "cash_flow": { "operating_cash_flow": 959026000, "capital_expenditure": 1063858000, "free_cash_flow": 2022884000, "dividends_paid": 0, "share_repurchases": -99846000, "shares_issued": null, "net_debt_issued": 793905000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1234902000, "cost_of_revenue": 526572000, "gross_profit": 708330000, "ebit": 519683000, "ebitda": 792866000, "pretax_income": 452924000, "tax_provision": 119938000, "net_income": 332986000, "net_income_to_common": 332986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118069000, "total_current_assets": 1114785000, "total_assets": 9310225000, "short_term_debt": 731918000, "long_term_debt": 2965648000, "total_debt": 3754569000, "total_liabilities": 5784883000, "total_equity": 3335352000, "shares_outstanding": 114499217, "goodwill_and_intangibles": 38982000 }, "cash_flow": { "operating_cash_flow": 987201000, "capital_expenditure": 502433000, "free_cash_flow": 1489634000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20111000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3770741000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 441247000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3770741000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 441247000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3770741000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 441247000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3770741000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 441247000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3770741000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "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": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3770741000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 441247000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "ebit": -236888719, "ebitda": -7224268, "pretax_income": 141628633, "tax_provision": 53618541, "net_income": 88010090, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 277584046, "capital_expenditure": 340085836, "free_cash_flow": 617669882, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 217928000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "ebit": -236888719, "ebitda": -7224268, "pretax_income": 141628633, "tax_provision": 53618541, "net_income": 88010090, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 277584046, "capital_expenditure": 340085836, "free_cash_flow": 617669882, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 217928000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "ebit": -236888719, "ebitda": -7224268, "pretax_income": 141628633, "tax_provision": 53618541, "net_income": 88010090, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 277584046, "capital_expenditure": 340085836, "free_cash_flow": 617669882, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 217928000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "ebit": -236888719, "ebitda": -7224268, "pretax_income": 141628633, "tax_provision": 53618541, "net_income": 88010090, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 277584046, "capital_expenditure": 340085836, "free_cash_flow": 617669882, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 217928000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "ebit": -236888719, "ebitda": -7224268, "pretax_income": 141628633, "tax_provision": 53618541, "net_income": 88010090, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3298045266, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 277584046, "capital_expenditure": 340085836, "free_cash_flow": 617669882, "dividends_paid": 0, "share_repurchases": null, "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": "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": "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }