{ "ticker": { "uuid": "11b75d95-43a5-4a04-a888-57b2eddd953a", "symbol": "LPG", "name": "Dorian LPG Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/11b75d95-43a5-4a04-a888-57b2eddd953a/", "api_url": "https://sharemaestro.com/factors/api/tickers/11b75d95-43a5-4a04-a888-57b2eddd953a/" }, "latest_snapshot": { "ticker": { "uuid": "11b75d95-43a5-4a04-a888-57b2eddd953a", "symbol": "LPG", "name": "Dorian LPG Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/11b75d95-43a5-4a04-a888-57b2eddd953a/", "api_url": "https://sharemaestro.com/factors/api/tickers/11b75d95-43a5-4a04-a888-57b2eddd953a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.96, "value": 0.85, "quality": 0.87, "momentum": 0.87, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 45.32, "market_cap": 1938911102.92, "pe_ratio": 10.0116, "earnings_yield": 0.096, "ebitda_to_ev": 0.1263, "shareholder_yield": 0.0687, "roe": 0.17, "piotroski_f_score": 7, "momentum_12_1": 0.3617, "volatility_252d": 0.4845 }, "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": 10.0116, "ev_ebitda": 7.9206, "earnings_yield": 0.096, "fcf_yield": 0.1129, "shareholder_yield": 0.0687 }, "quality": { "roe": 0.17, "roic": 0.1099, "gross_margin": 0.5752, "fcf_margin": 0.5483, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.353, "eps_growth_1y": 1.1478, "fcf_growth_1y": 0.3656 }, "momentum": { "price_return_12m": 0.7113, "momentum_12_1": 0.3617, "relative_strength": 0.543 }, "scores": { "value_percentile": 0.85, "quality_percentile": 0.87, "momentum_percentile": 0.87, "growth_composite": 3, "yield_composite": 7, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.58, "os": 0.97, "value": 0.86, "quality": 0.88, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 9.1854, "earnings_yield": 0.1031, "shareholder_yield": 0.0749, "roe": 0.17, "momentum_12_1": 0.9139 }, { "week_end_date": "2026-06-14", "price": 45.19, "os": 0.97, "value": 0.84, "quality": 0.88, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 9.9829, "earnings_yield": 0.0963, "shareholder_yield": 0.0689, "roe": 0.17, "momentum_12_1": 0.7438 }, { "week_end_date": "2026-06-21", "price": 39.56, "os": 0.97, "value": 0.88, "quality": 0.88, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 8.7392, "earnings_yield": 0.1074, "shareholder_yield": 0.0787, "roe": 0.17, "momentum_12_1": 0.9891 }, { "week_end_date": "2026-06-28", "price": 36.06, "os": 0.98, "value": 0.91, "quality": 0.88, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 7.966, "earnings_yield": 0.1158, "shareholder_yield": 0.0864, "roe": 0.17, "momentum_12_1": 0.762 }, { "week_end_date": "2026-07-05", "price": 36.01, "os": 0.98, "value": 0.91, "quality": 0.88, "momentum": 0.87, "confidence": 0.991, "coverage": 1, "pe_ratio": 7.955, "earnings_yield": 0.1159, "shareholder_yield": 0.0865, "roe": 0.17, "momentum_12_1": 0.7528 }, { "week_end_date": "2026-07-12", "price": 40.05, "os": 0.97, "value": 0.89, "quality": 0.88, "momentum": 0.8, "confidence": 0.98, "coverage": 1, "pe_ratio": 8.8474, "earnings_yield": 0.1064, "shareholder_yield": 0.0778, "roe": 0.17, "momentum_12_1": 0.71 }, { "week_end_date": "2026-07-19", "price": 41.03, "os": 0.97, "value": 0.88, "quality": 0.87, "momentum": 0.86, "confidence": 0.969, "coverage": 1, "pe_ratio": 9.0639, "earnings_yield": 0.1043, "shareholder_yield": 0.0759, "roe": 0.17, "momentum_12_1": 0.5185 }, { "week_end_date": "2026-07-26", "price": 45.32, "os": 0.96, "value": 0.85, "quality": 0.87, "momentum": 0.87, "confidence": 0.958, "coverage": 1, "pe_ratio": 10.0116, "earnings_yield": 0.096, "shareholder_yield": 0.0687, "roe": 0.17, "momentum_12_1": 0.3617 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 222915075, "ebitda": 294658760, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 222915075, "ebitda": 294658760, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 222915075, "ebitda": 294658760, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 222915075, "ebitda": 294658760, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 222915075, "ebitda": 294658760, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 222915075, "ebitda": 294658760, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 481511242, "cost_of_revenue": 221007978, "gross_profit": 260503264, "ebit": 207478293, "ebitda": 279221978, "pretax_income": 193665933, "tax_provision": null, "net_income": 193665933, "net_income_to_common": 193665933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 146826259, "long_term_debt": 460230191, "total_debt": 709118234, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210143612, "capital_expenditure": 93843962, "free_cash_flow": 303987574, "dividends_paid": 105007158, "share_repurchases": -7012220, "shares_issued": 0, "net_debt_issued": 8395753 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 353341476, "cost_of_revenue": 200652419, "gross_profit": 152689057, "ebit": 123377231, "ebitda": 192976318, "pretax_income": 90170480, "tax_provision": null, "net_income": 90170480, "net_income_to_common": 90170480, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316877584, "total_current_assets": 382356404, "total_assets": 1778660280, "short_term_debt": 89786903, "long_term_debt": 498773969, "total_debt": 712980417, "total_liabilities": 732554095, "total_equity": 1046106185, "shares_outstanding": 42136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 173013491, "capital_expenditure": 18948804, "free_cash_flow": 191962295, "dividends_paid": 156398056, "share_repurchases": -6266718, "shares_issued": 89000000, "net_debt_issued": -53033315 } } ], "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": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 87881857, "ebitda": 105195190, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 87881857, "ebitda": 105195190, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 87881857, "ebitda": 105195190, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 87881857, "ebitda": 105195190, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 87881857, "ebitda": 105195190, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 87881857, "ebitda": 105195190, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 147350954, "long_term_debt": 460230191, "total_debt": 709642929, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 153270708, "cost_of_revenue": 56741092, "gross_profit": 96529616, "ebit": 83206521, "ebitda": 100519854, "pretax_income": 81012898, "tax_provision": null, "net_income": 81012898, "net_income_to_common": 81012898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327409120, "total_current_assets": 450250080, "total_assets": 1871692717, "short_term_debt": 146826259, "long_term_debt": 460230191, "total_debt": 709118234, "total_liabilities": 732696339, "total_equity": 1138996378, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82147693, "capital_expenditure": 19369758, "free_cash_flow": 101517451, "dividends_paid": 29757964, "share_repurchases": -2284218, "shares_issued": 0, "net_debt_issued": -13542080 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119964287, "cost_of_revenue": 58558608, "gross_profit": 61405679, "ebit": 54255176, "ebitda": 72384512, "pretax_income": 47188898, "tax_provision": null, "net_income": 47188898, "net_income_to_common": 47188898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294492379, "total_current_assets": 392286068, "total_assets": 1777739333, "short_term_debt": 145558667, "long_term_debt": 415437178, "total_debt": 786256976, "total_liabilities": 692109895, "total_equity": 1085629438, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80774954, "capital_expenditure": 16312969, "free_cash_flow": 97087923, "dividends_paid": 27693502, "share_repurchases": 2766, "shares_issued": 0, "net_debt_issued": -13512951 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119964287, "cost_of_revenue": 58558608, "gross_profit": 61405679, "ebit": 54255176, "ebitda": 72384512, "pretax_income": 47188898, "tax_provision": null, "net_income": 47188898, "net_income_to_common": 47188898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294492379, "total_current_assets": 392286068, "total_assets": 1777739333, "short_term_debt": 145558667, "long_term_debt": 415437178, "total_debt": 786256976, "total_liabilities": 692109895, "total_equity": 1085629438, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80774954, "capital_expenditure": 16312969, "free_cash_flow": 97087923, "dividends_paid": 27693502, "share_repurchases": 2766, "shares_issued": 0, "net_debt_issued": -13512951 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119964287, "cost_of_revenue": 58558608, "gross_profit": 61405679, "ebit": 54255176, "ebitda": 72384512, "pretax_income": 47188898, "tax_provision": null, "net_income": 47188898, "net_income_to_common": 47188898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294492379, "total_current_assets": 392286068, "total_assets": 1777739333, "short_term_debt": 145558667, "long_term_debt": 415437178, "total_debt": 786256976, "total_liabilities": 692109895, "total_equity": 1085629438, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80774954, "capital_expenditure": 16312969, "free_cash_flow": 97087923, "dividends_paid": 27693502, "share_repurchases": 2766, "shares_issued": 0, "net_debt_issued": -13512951 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119964287, "cost_of_revenue": 58558608, "gross_profit": 61405679, "ebit": 54255176, "ebitda": 72384512, "pretax_income": 47188898, "tax_provision": null, "net_income": 47188898, "net_income_to_common": 47188898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294492379, "total_current_assets": 392286068, "total_assets": 1777739333, "short_term_debt": 145558667, "long_term_debt": 415437178, "total_debt": 786256976, "total_liabilities": 692109895, "total_equity": 1085629438, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80774954, "capital_expenditure": 16312969, "free_cash_flow": 97087923, "dividends_paid": 27693502, "share_repurchases": 2766, "shares_issued": 0, "net_debt_issued": -13512951 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119964287, "cost_of_revenue": 58558608, "gross_profit": 61405679, "ebit": 54255176, "ebitda": 72384512, "pretax_income": 47188898, "tax_provision": null, "net_income": 47188898, "net_income_to_common": 47188898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294492379, "total_current_assets": 392286068, "total_assets": 1777739333, "short_term_debt": 145558667, "long_term_debt": 415437178, "total_debt": 786256976, "total_liabilities": 692109895, "total_equity": 1085629438, "shares_outstanding": 42598873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80774954, "capital_expenditure": 16312969, "free_cash_flow": 97087923, "dividends_paid": 27693502, "share_repurchases": 2766, "shares_issued": 0, "net_debt_issued": -13512951 } } ] }, "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }