{ "ticker": { "uuid": "d84b1b47-7281-4c85-b4ce-5b43e224dc3e", "symbol": "MSGE", "name": "Madison Square Garden Entertainment Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/d84b1b47-7281-4c85-b4ce-5b43e224dc3e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d84b1b47-7281-4c85-b4ce-5b43e224dc3e/" }, "latest_snapshot": { "ticker": { "uuid": "d84b1b47-7281-4c85-b4ce-5b43e224dc3e", "symbol": "MSGE", "name": "Madison Square Garden Entertainment Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/d84b1b47-7281-4c85-b4ce-5b43e224dc3e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d84b1b47-7281-4c85-b4ce-5b43e224dc3e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.59, "value": 0.23, "quality": 0.73, "momentum": 0.93, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 76.26, "market_cap": 3607497144.84, "pe_ratio": null, "earnings_yield": 0.0263, "ebitda_to_ev": 0.0134, "shareholder_yield": 0.0069, "roe": -0.0136, "piotroski_f_score": 7, "momentum_12_1": 1.0181, "volatility_252d": 0.2818 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 74.5554, "earnings_yield": 0.0263, "fcf_yield": 0.116, "shareholder_yield": 0.0069 }, "quality": { "roe": -0.0136, "roic": 0.0347, "gross_margin": 0.4555, "fcf_margin": 0.3603, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0451, "eps_growth_1y": null, "fcf_growth_1y": 1.2213 }, "momentum": { "price_return_12m": 0.9166, "momentum_12_1": 1.0181, "relative_strength": 0.7483 }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.73, "momentum_percentile": 0.93, "growth_composite": 92, "yield_composite": 73, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 72.08, "os": 0.61, "value": 0.25, "quality": 0.74, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0281, "shareholder_yield": 0.0073, "roe": -0.0136, "momentum_12_1": 0.7281 }, { "week_end_date": "2026-06-14", "price": 73.49, "os": 0.62, "value": 0.25, "quality": 0.73, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0275, "shareholder_yield": 0.0072, "roe": -0.0136, "momentum_12_1": 0.8777 }, { "week_end_date": "2026-06-21", "price": 73.43, "os": 0.61, "value": 0.25, "quality": 0.75, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0275, "shareholder_yield": 0.0072, "roe": -0.0136, "momentum_12_1": 0.8117 }, { "week_end_date": "2026-06-28", "price": 80.3, "os": 0.61, "value": 0.23, "quality": 0.73, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0248, "shareholder_yield": 0.0066, "roe": -0.0136, "momentum_12_1": 0.7415 }, { "week_end_date": "2026-07-05", "price": 78.39, "os": 0.6, "value": 0.24, "quality": 0.74, "momentum": 0.92, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0255, "shareholder_yield": 0.0067, "roe": -0.0136, "momentum_12_1": 0.8015 }, { "week_end_date": "2026-07-12", "price": 74.24, "os": 0.6, "value": 0.26, "quality": 0.75, "momentum": 0.86, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0272, "shareholder_yield": 0.0071, "roe": -0.0136, "momentum_12_1": 0.8614 }, { "week_end_date": "2026-07-19", "price": 75.25, "os": 0.59, "value": 0.24, "quality": 0.73, "momentum": 0.91, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0267, "shareholder_yield": 0.007, "roe": -0.0136, "momentum_12_1": 0.8234 }, { "week_end_date": "2026-07-26", "price": 76.26, "os": 0.59, "value": 0.23, "quality": 0.73, "momentum": 0.93, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0263, "shareholder_yield": 0.0069, "roe": -0.0136, "momentum_12_1": 1.0181 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 942734000, "cost_of_revenue": 535643000, "gross_profit": 407091000, "ebit": 116067000, "ebitda": 173835000, "pretax_income": 65561000, "tax_provision": 28130000, "net_income": 37431000, "net_income_to_common": 37431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43017000, "total_current_assets": 237132000, "total_assets": 1669842000, "short_term_debt": 65569000, "long_term_debt": 568780000, "total_debt": 1200833000, "total_liabilities": 1683142000, "total_equity": -13300000, "shares_outstanding": 48330000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 115297000, "capital_expenditure": 22222000, "free_cash_flow": 137519000, "dividends_paid": null, "share_repurchases": -39692000, "shares_issued": null, "net_debt_issued": -16251000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 959265000, "cost_of_revenue": 547049000, "gross_profit": 412216000, "ebit": 126148000, "ebitda": 180024000, "pretax_income": 52291000, "tax_provision": -92009000, "net_income": 144300000, "net_income_to_common": 144300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33255000, "total_current_assets": 219084000, "total_assets": 1552707000, "short_term_debt": 43986000, "long_term_debt": 599248000, "total_debt": 1070248000, "total_liabilities": 1575872000, "total_equity": -23165000, "shares_outstanding": 48589000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 111266000, "capital_expenditure": 24181000, "free_cash_flow": 135447000, "dividends_paid": null, "share_repurchases": -50874000, "shares_issued": null, "net_debt_issued": -33654000 } } ], "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": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246260000, "cost_of_revenue": 146793000, "gross_profit": 99467000, "ebit": 17646000, "ebitda": 31434000, "pretax_income": 8225000, "tax_provision": 3115000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 547450000, "total_debt": 185668000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 183859000, "capital_expenditure": 9963000, "free_cash_flow": 193822000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7618000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459940000, "cost_of_revenue": 226640000, "gross_profit": 233300000, "ebit": 163955000, "ebitda": 177939000, "pretax_income": 153532000, "tax_provision": 60817000, "net_income": 92715000, "net_income_to_common": 92715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157577000, "total_current_assets": 420147000, "total_assets": 1823385000, "short_term_debt": 71682000, "long_term_debt": 554571000, "total_debt": 1764735000, "total_liabilities": 1787372000, "total_equity": 36013000, "shares_outstanding": 47842000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 164386000, "capital_expenditure": 5953000, "free_cash_flow": 170339000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459940000, "cost_of_revenue": 226640000, "gross_profit": 233300000, "ebit": 163955000, "ebitda": 177939000, "pretax_income": 153532000, "tax_provision": 60817000, "net_income": 92715000, "net_income_to_common": 92715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157577000, "total_current_assets": 420147000, "total_assets": 1823385000, "short_term_debt": 71682000, "long_term_debt": 554571000, "total_debt": 1764735000, "total_liabilities": 1787372000, "total_equity": 36013000, "shares_outstanding": 47842000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 164386000, "capital_expenditure": 5953000, "free_cash_flow": 170339000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459940000, "cost_of_revenue": 226640000, "gross_profit": 233300000, "ebit": 163955000, "ebitda": 177939000, "pretax_income": 153532000, "tax_provision": 60817000, "net_income": 92715000, "net_income_to_common": 92715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157577000, "total_current_assets": 420147000, "total_assets": 1823385000, "short_term_debt": 71682000, "long_term_debt": 554571000, "total_debt": 1764735000, "total_liabilities": 1787372000, "total_equity": 36013000, "shares_outstanding": 47842000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 164386000, "capital_expenditure": 5953000, "free_cash_flow": 170339000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459940000, "cost_of_revenue": 226640000, "gross_profit": 233300000, "ebit": 163955000, "ebitda": 177939000, "pretax_income": 153532000, "tax_provision": 60817000, "net_income": 92715000, "net_income_to_common": 92715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157577000, "total_current_assets": 420147000, "total_assets": 1823385000, "short_term_debt": 71682000, "long_term_debt": 554571000, "total_debt": 1764735000, "total_liabilities": 1787372000, "total_equity": 36013000, "shares_outstanding": 47842000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 164386000, "capital_expenditure": 5953000, "free_cash_flow": 170339000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459940000, "cost_of_revenue": 226640000, "gross_profit": 233300000, "ebit": 163955000, "ebitda": 177939000, "pretax_income": 153532000, "tax_provision": 60817000, "net_income": 92715000, "net_income_to_common": 92715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157577000, "total_current_assets": 420147000, "total_assets": 1823385000, "short_term_debt": 71682000, "long_term_debt": 554571000, "total_debt": 1764735000, "total_liabilities": 1787372000, "total_equity": 36013000, "shares_outstanding": 47842000, "goodwill_and_intangibles": 132842000 }, "cash_flow": { "operating_cash_flow": 164386000, "capital_expenditure": 5953000, "free_cash_flow": 170339000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27617000 } } ] }, "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": "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 } }