{ "ticker": { "uuid": "0c65ab82-574a-4451-bb41-afe93e9d18c9", "symbol": "HAFN", "name": "Hafnia Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/0c65ab82-574a-4451-bb41-afe93e9d18c9/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c65ab82-574a-4451-bb41-afe93e9d18c9/" }, "latest_snapshot": { "ticker": { "uuid": "0c65ab82-574a-4451-bb41-afe93e9d18c9", "symbol": "HAFN", "name": "Hafnia Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/0c65ab82-574a-4451-bb41-afe93e9d18c9/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c65ab82-574a-4451-bb41-afe93e9d18c9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.96, "value": 0.93, "quality": 0.68, "momentum": 0.85, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 7.65, "market_cap": 3823326983.25, "pe_ratio": 8.3795, "earnings_yield": 0.1019, "ebitda_to_ev": 0.1445, "shareholder_yield": 0.1166, "roe": 0.1795, "piotroski_f_score": 5, "momentum_12_1": 0.4026, "volatility_252d": 0.3428 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 8.3795, "ev_ebitda": 6.9191, "earnings_yield": 0.1019, "fcf_yield": 0.1528, "shareholder_yield": 0.1166 }, "quality": { "roe": 0.1795, "roic": 0.1395, "gross_margin": 0.2065, "fcf_margin": 0.2988, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0859, "eps_growth_1y": -0.2613, "fcf_growth_1y": -0.2673 }, "momentum": { "price_return_12m": 0.5394, "momentum_12_1": 0.4026, "relative_strength": 0.3711 }, "scores": { "value_percentile": 0.93, "quality_percentile": 0.68, "momentum_percentile": 0.85, "growth_composite": 91, "yield_composite": 4, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.28, "os": 0.96, "value": 0.92, "quality": 0.68, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 7.9742, "earnings_yield": 0.106, "shareholder_yield": 0.1225, "roe": 0.1795, "momentum_12_1": 0.8277 }, { "week_end_date": "2026-06-14", "price": 7.5, "os": 0.96, "value": 0.92, "quality": 0.7, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 8.2152, "earnings_yield": 0.1035, "shareholder_yield": 0.1189, "roe": 0.1795, "momentum_12_1": 0.6856 }, { "week_end_date": "2026-06-21", "price": 7.23, "os": 0.96, "value": 0.93, "quality": 0.72, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 7.9194, "earnings_yield": 0.1066, "shareholder_yield": 0.1234, "roe": 0.1795, "momentum_12_1": 0.6598 }, { "week_end_date": "2026-06-28", "price": 6.97, "os": 0.97, "value": 0.94, "quality": 0.71, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 7.6346, "earnings_yield": 0.1098, "shareholder_yield": 0.128, "roe": 0.1795, "momentum_12_1": 0.6127 }, { "week_end_date": "2026-07-05", "price": 7.02, "os": 0.97, "value": 0.94, "quality": 0.72, "momentum": 0.85, "confidence": 0.991, "coverage": 1, "pe_ratio": 7.6894, "earnings_yield": 0.1092, "shareholder_yield": 0.1271, "roe": 0.1795, "momentum_12_1": 0.5551 }, { "week_end_date": "2026-07-12", "price": 7.27, "os": 0.95, "value": 0.93, "quality": 0.68, "momentum": 0.78, "confidence": 0.98, "coverage": 1, "pe_ratio": 7.9632, "earnings_yield": 0.1062, "shareholder_yield": 0.1227, "roe": 0.1795, "momentum_12_1": 0.5543 }, { "week_end_date": "2026-07-19", "price": 7.25, "os": 0.96, "value": 0.93, "quality": 0.68, "momentum": 0.86, "confidence": 0.969, "coverage": 1, "pe_ratio": 7.9413, "earnings_yield": 0.1064, "shareholder_yield": 0.123, "roe": 0.1795, "momentum_12_1": 0.5385 }, { "week_end_date": "2026-07-26", "price": 7.65, "os": 0.96, "value": 0.93, "quality": 0.68, "momentum": 0.85, "confidence": 0.958, "coverage": 1, "pe_ratio": 8.3795, "earnings_yield": 0.1019, "shareholder_yield": 0.1166, "roe": 0.1795, "momentum_12_1": 0.4026 } ], "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": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 412028714, "ebitda": 620094610, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 412028714, "ebitda": 620094610, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 412028714, "ebitda": 620094610, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 412028714, "ebitda": 620094610, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 412028714, "ebitda": 620094610, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 412028714, "ebitda": 620094610, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 335831526, "ebitda": 543897422, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": -27656000, "shares_issued": null, "net_debt_issued": -47041000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2868647000, "cost_of_revenue": 2019016000, "gross_profit": 849631000, "ebit": 830828000, "ebitda": 1045939000, "pretax_income": 778453000, "tax_provision": 4418000, "net_income": 774035000, "net_income_to_common": 774035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282831425, "total_current_assets": 897741024, "total_assets": 3692673216, "short_term_debt": 335421466, "long_term_debt": 322820000, "total_debt": 1119333932, "total_liabilities": 1436044127, "total_equity": 2256629088, "shares_outstanding": 515109000, "goodwill_and_intangibles": 508675 }, "cash_flow": { "operating_cash_flow": 1030364000, "capital_expenditure": 49623000, "free_cash_flow": 1079987000, "dividends_paid": 699883000, "share_repurchases": -49161000, "shares_issued": 0, "net_debt_issued": -200327000 } } ], "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": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 1025529000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": 0, "shares_issued": 8012000, "net_debt_issued": -104023000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "ebit": 93525999, "ebitda": 142888221, "pretax_income": 107421535, "tax_provision": -2284074, "net_income": 109705610, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 146226957, "capital_expenditure": 33145827, "free_cash_flow": 179372784, "dividends_paid": 73512054, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 201948000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "ebit": 93525999, "ebitda": 142888221, "pretax_income": 107421535, "tax_provision": -2284074, "net_income": 109705610, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 146226957, "capital_expenditure": 33145827, "free_cash_flow": 179372784, "dividends_paid": 73512054, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 201948000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "ebit": 93525999, "ebitda": 142888221, "pretax_income": 107421535, "tax_provision": -2284074, "net_income": 109705610, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 146226957, "capital_expenditure": 33145827, "free_cash_flow": 179372784, "dividends_paid": 73512054, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 201948000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "ebit": 93525999, "ebitda": 142888221, "pretax_income": 107421535, "tax_provision": -2284074, "net_income": 109705610, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 146226957, "capital_expenditure": 33145827, "free_cash_flow": 179372784, "dividends_paid": 73512054, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 201948000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "ebit": 93525999, "ebitda": 142888221, "pretax_income": 107421535, "tax_provision": -2284074, "net_income": 109705610, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1138752865, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 146226957, "capital_expenditure": 33145827, "free_cash_flow": 179372784, "dividends_paid": 73512054, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 201948000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }