{ "ticker": { "uuid": "f714739f-096d-4119-b77a-2ceb6bf0bef9", "symbol": "NMIH", "name": "NMI Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f714739f-096d-4119-b77a-2ceb6bf0bef9/", "api_url": "https://sharemaestro.com/factors/api/tickers/f714739f-096d-4119-b77a-2ceb6bf0bef9/" }, "latest_snapshot": { "ticker": { "uuid": "f714739f-096d-4119-b77a-2ceb6bf0bef9", "symbol": "NMIH", "name": "NMI Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f714739f-096d-4119-b77a-2ceb6bf0bef9/", "api_url": "https://sharemaestro.com/factors/api/tickers/f714739f-096d-4119-b77a-2ceb6bf0bef9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.78, "value": 0.95, "quality": 0.29, "momentum": 0.32, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 42.75, "market_cap": 3247798340.25, "pe_ratio": 8.4206, "earnings_yield": 0.1452, "ebitda_to_ev": 0.1482, "shareholder_yield": 0.0317, "roe": 0.0001, "piotroski_f_score": 5, "momentum_12_1": 0.067, "volatility_252d": 0.2377 }, "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": 8.4206, "ev_ebitda": 6.7478, "earnings_yield": 0.1452, "fcf_yield": 0.1225, "shareholder_yield": 0.0317 }, "quality": { "roe": 0.0001, "roic": 0.0002, "gross_margin": 0.8966, "fcf_margin": 0.6148, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0725, "eps_growth_1y": 0.0323, "fcf_growth_1y": 0.1231 }, "momentum": { "price_return_12m": 0.1229, "momentum_12_1": 0.067, "relative_strength": -0.0933 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.29, "momentum_percentile": 0.32, "growth_composite": 33, "yield_composite": 33, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.55, "os": 0.73, "value": 0.95, "quality": 0.31, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.1994, "earnings_yield": 0.1671, "shareholder_yield": 0.037, "roe": 0.0001, "momentum_12_1": -0.0236 }, { "week_end_date": "2026-06-14", "price": 37.05, "os": 0.71, "value": 0.96, "quality": 0.3, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.2978, "earnings_yield": 0.1651, "shareholder_yield": 0.0365, "roe": 0.0001, "momentum_12_1": -0.0689 }, { "week_end_date": "2026-06-21", "price": 37.48, "os": 0.71, "value": 0.95, "quality": 0.27, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.3825, "earnings_yield": 0.1634, "shareholder_yield": 0.0361, "roe": 0.0001, "momentum_12_1": -0.0845 }, { "week_end_date": "2026-06-28", "price": 40.62, "os": 0.7, "value": 0.95, "quality": 0.3, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.001, "earnings_yield": 0.152, "shareholder_yield": 0.0333, "roe": 0.0001, "momentum_12_1": -0.1491 }, { "week_end_date": "2026-07-05", "price": 41.04, "os": 0.73, "value": 0.95, "quality": 0.31, "momentum": 0.2, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 8.0838, "earnings_yield": 0.1506, "shareholder_yield": 0.033, "roe": 0.0001, "momentum_12_1": -0.153 }, { "week_end_date": "2026-07-12", "price": 41.16, "os": 0.8, "value": 0.95, "quality": 0.29, "momentum": 0.37, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 8.1074, "earnings_yield": 0.1502, "shareholder_yield": 0.0329, "roe": 0.0001, "momentum_12_1": -0.0224 }, { "week_end_date": "2026-07-19", "price": 43.01, "os": 0.77, "value": 0.95, "quality": 0.29, "momentum": 0.3, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 8.4718, "earnings_yield": 0.1444, "shareholder_yield": 0.0315, "roe": 0.0001, "momentum_12_1": -0.0139 }, { "week_end_date": "2026-07-26", "price": 42.75, "os": 0.78, "value": 0.95, "quality": 0.29, "momentum": 0.32, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 8.4206, "earnings_yield": 0.1452, "shareholder_yield": 0.0317, "roe": 0.0001, "momentum_12_1": 0.067 } ], "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 528282000, "ebitda": 539542000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 528282000, "ebitda": 539542000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 528282000, "ebitda": 539542000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 528282000, "ebitda": 539542000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 528282000, "ebitda": 539542000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 528282000, "ebitda": 539542000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "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": 705581000, "cost_of_revenue": 57649000, "gross_profit": 647932000, "ebit": 499804000, "ebitda": 528282000, "pretax_income": 499804000, "tax_provision": 110878000, "net_income": 388926000, "net_income_to_common": 388926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": 2211000, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 79038000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 419299000, "capital_expenditure": 6781000, "free_cash_flow": 426080000, "dividends_paid": null, "share_repurchases": -105099000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650971000, "cost_of_revenue": 32267000, "gross_profit": 618704000, "ebit": 500307000, "ebitda": 512243000, "pretax_income": 463411000, "tax_provision": 103305000, "net_income": 360106000, "net_income_to_common": 360106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54218000, "total_current_assets": 54218000, "total_assets": 3349973000, "short_term_debt": 2373000, "long_term_debt": 415146000, "total_debt": 415146000, "total_liabilities": 1132541000, "total_equity": 2217432000, "shares_outstanding": 81273000, "goodwill_and_intangibles": 67961000 }, "cash_flow": { "operating_cash_flow": 393604000, "capital_expenditure": 6905000, "free_cash_flow": 400509000, "dividends_paid": null, "share_repurchases": -97610000, "shares_issued": null, "net_debt_issued": 14625000 } } ], "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 132052000, "ebitda": 134533000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3637634000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 132052000, "ebitda": 134533000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3637634000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 132052000, "ebitda": 134533000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3637634000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 132052000, "ebitda": 134533000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3637634000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 132052000, "ebitda": 134533000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3637634000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 132052000, "ebitda": 134533000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3637634000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "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": 183475000, "cost_of_revenue": 20661000, "gross_profit": 162814000, "ebit": 124943000, "ebitda": 132052000, "pretax_income": 124943000, "tax_provision": 25613000, "net_income": 99330000, "net_income_to_common": 99330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000000, "total_current_assets": 157540000000, "total_assets": 3909638000000, "short_term_debt": null, "long_term_debt": 417522000, "total_debt": 417522000, "total_liabilities": 1277206000000, "total_equity": 2632432000000, "shares_outstanding": 77435000, "goodwill_and_intangibles": 3634000000 }, "cash_flow": { "operating_cash_flow": 116091000, "capital_expenditure": 1100000, "free_cash_flow": 117191000, "dividends_paid": null, "share_repurchases": -27675000, "shares_issued": 3881000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 180473000, "cost_of_revenue": 21172000, "gross_profit": 159301000, "ebit": 128282000, "ebitda": 130978000, "pretax_income": 121149000, "tax_provision": 26932000, "net_income": 94217000, "net_income_to_common": 94217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": null, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 78208000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 61743000, "capital_expenditure": 1648000, "free_cash_flow": 63391000, "dividends_paid": null, "share_repurchases": -30589000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 180473000, "cost_of_revenue": 21172000, "gross_profit": 159301000, "ebit": 128282000, "ebitda": 130978000, "pretax_income": 121149000, "tax_provision": 26932000, "net_income": 94217000, "net_income_to_common": 94217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": null, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 78208000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 61743000, "capital_expenditure": 1648000, "free_cash_flow": 63391000, "dividends_paid": null, "share_repurchases": -30589000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 180473000, "cost_of_revenue": 21172000, "gross_profit": 159301000, "ebit": 128282000, "ebitda": 130978000, "pretax_income": 121149000, "tax_provision": 26932000, "net_income": 94217000, "net_income_to_common": 94217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": null, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 78208000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 61743000, "capital_expenditure": 1648000, "free_cash_flow": 63391000, "dividends_paid": null, "share_repurchases": -30589000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 180473000, "cost_of_revenue": 21172000, "gross_profit": 159301000, "ebit": 128282000, "ebitda": 130978000, "pretax_income": 121149000, "tax_provision": 26932000, "net_income": 94217000, "net_income_to_common": 94217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": null, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 78208000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 61743000, "capital_expenditure": 1648000, "free_cash_flow": 63391000, "dividends_paid": null, "share_repurchases": -30589000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 180473000, "cost_of_revenue": 21172000, "gross_profit": 159301000, "ebit": 128282000, "ebitda": 130978000, "pretax_income": 121149000, "tax_provision": 26932000, "net_income": 94217000, "net_income_to_common": 94217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43937000, "total_current_assets": 1000712000, "total_assets": 3841098000, "short_term_debt": null, "long_term_debt": 417031000, "total_debt": 417031000, "total_liabilities": 1249112000, "total_equity": 2591986000, "shares_outstanding": 78208000, "goodwill_and_intangibles": 68006000 }, "cash_flow": { "operating_cash_flow": 61743000, "capital_expenditure": 1648000, "free_cash_flow": 63391000, "dividends_paid": null, "share_repurchases": -30589000, "shares_issued": 0, "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }