{ "ticker": { "uuid": "efae88cd-71b2-4183-9db3-02bf0a6d28e8", "symbol": "CRK", "name": "Comstock Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/efae88cd-71b2-4183-9db3-02bf0a6d28e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/efae88cd-71b2-4183-9db3-02bf0a6d28e8/" }, "latest_snapshot": { "ticker": { "uuid": "efae88cd-71b2-4183-9db3-02bf0a6d28e8", "symbol": "CRK", "name": "Comstock Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/efae88cd-71b2-4183-9db3-02bf0a6d28e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/efae88cd-71b2-4183-9db3-02bf0a6d28e8/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.87, "value": 0.95, "quality": 0.95, "momentum": 0.06, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 13.34, "market_cap": 3917902398.88, "pe_ratio": 5.9965, "earnings_yield": 0.1389, "ebitda_to_ev": 0.2237, "shareholder_yield": 0, "roe": 0.2369, "piotroski_f_score": 8, "momentum_12_1": -0.4344, "volatility_252d": 0.6718 }, "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": 5.9965, "ev_ebitda": 4.4711, "earnings_yield": 0.1389, "fcf_yield": 0.3398, "shareholder_yield": 0 }, "quality": { "roe": 0.2369, "roic": 0.1313, "gross_margin": 0.5038, "fcf_margin": 1.2285, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.4017, "eps_growth_1y": null, "fcf_growth_1y": 0.4772 }, "momentum": { "price_return_12m": -0.424, "momentum_12_1": -0.4344, "relative_strength": -0.573 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.95, "momentum_percentile": 0.06, "growth_composite": 16, "yield_composite": 92, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13, "os": 0.87, "value": 0.95, "quality": 0.95, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.8436, "earnings_yield": 0.1408, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.4235 }, { "week_end_date": "2026-06-14", "price": 13.52, "os": 0.88, "value": 0.95, "quality": 0.95, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.0774, "earnings_yield": 0.1379, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.4153 }, { "week_end_date": "2026-06-21", "price": 13.1, "os": 0.86, "value": 0.95, "quality": 0.95, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.8886, "earnings_yield": 0.1402, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.543 }, { "week_end_date": "2026-06-28", "price": 14.3, "os": 0.89, "value": 0.95, "quality": 0.95, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.428, "earnings_yield": 0.1337, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.5365 }, { "week_end_date": "2026-07-05", "price": 14.68, "os": 0.87, "value": 0.94, "quality": 0.95, "momentum": 0.06, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 6.5988, "earnings_yield": 0.1317, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.4586 }, { "week_end_date": "2026-07-12", "price": 12.92, "os": 0.87, "value": 0.95, "quality": 0.95, "momentum": 0.02, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 5.8077, "earnings_yield": 0.1413, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.3964 }, { "week_end_date": "2026-07-19", "price": 13.34, "os": 0.87, "value": 0.95, "quality": 0.95, "momentum": 0.06, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 5.9965, "earnings_yield": 0.1389, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.4344 } ], "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": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -155000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -155000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -155000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -155000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -155000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -155000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1253580000, "cost_of_revenue": 1383635000, "gross_profit": -130055000, "ebit": -157208000, "ebitda": 638189000, "pretax_income": -367829000, "tax_provision": -149075000, "net_income": -218754000, "net_income_to_common": -218754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6799000, "total_current_assets": 284034000, "total_assets": 6382097000, "short_term_debt": 38557000, "long_term_debt": 2952090000, "total_debt": 3028387000, "total_liabilities": 4048553000, "total_equity": 2241023000, "shares_outstanding": 287010000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 620337000, "capital_expenditure": 1097478000, "free_cash_flow": 1717815000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 100450000, "net_debt_issued": 307000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1253580000, "cost_of_revenue": 1383635000, "gross_profit": -130055000, "ebit": -157208000, "ebitda": 638189000, "pretax_income": -367829000, "tax_provision": -149075000, "net_income": -218754000, "net_income_to_common": -218754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6799000, "total_current_assets": 284034000, "total_assets": 6382097000, "short_term_debt": 38557000, "long_term_debt": 2952090000, "total_debt": 3028387000, "total_liabilities": 4048553000, "total_equity": 2241023000, "shares_outstanding": 287010000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 620337000, "capital_expenditure": 1097478000, "free_cash_flow": 1717815000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 100450000, "net_debt_issued": 307000000 } } ], "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": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 71428000, "ebitda": 212960000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 47170000, "long_term_debt": 2947607000, "total_debt": 3034315000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 71428000, "ebitda": 212960000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 47170000, "long_term_debt": 2947607000, "total_debt": 3034315000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 71428000, "ebitda": 212960000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 47170000, "long_term_debt": 2947607000, "total_debt": 3034315000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 71428000, "ebitda": 212960000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 47170000, "long_term_debt": 2947607000, "total_debt": 3034315000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 71428000, "ebitda": 212960000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 47170000, "long_term_debt": 2947607000, "total_debt": 3034315000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 174891000, "ebitda": 316423000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 43263000, "long_term_debt": 2947607000, "total_debt": 3030408000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -320000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -320000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -320000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -320000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -320000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2951387000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -320000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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": "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 } }