{ "ticker": { "uuid": "1da1a694-76e0-4de0-9345-596d51fd92c0", "symbol": "NVGS", "name": "Navigator Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/1da1a694-76e0-4de0-9345-596d51fd92c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/1da1a694-76e0-4de0-9345-596d51fd92c0/" }, "latest_snapshot": { "ticker": { "uuid": "1da1a694-76e0-4de0-9345-596d51fd92c0", "symbol": "NVGS", "name": "Navigator Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/1da1a694-76e0-4de0-9345-596d51fd92c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/1da1a694-76e0-4de0-9345-596d51fd92c0/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.94, "value": 0.9, "quality": 0.69, "momentum": 0.78, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 21.71, "market_cap": 1339981993.09, "pe_ratio": 12.3446, "earnings_yield": 0.0859, "ebitda_to_ev": 0.147, "shareholder_yield": 0.1038, "roe": 0.0908, "piotroski_f_score": 6, "momentum_12_1": 0.2733, "volatility_252d": 0.3042 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 12.3446, "ev_ebitda": 6.8027, "earnings_yield": 0.0859, "fcf_yield": 0.1138, "shareholder_yield": 0.1038 }, "quality": { "roe": 0.0908, "roic": 0.0838, "gross_margin": 0.3592, "fcf_margin": 0.4096, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0133, "eps_growth_1y": 0.2056, "fcf_growth_1y": -0.3632 }, "momentum": { "price_return_12m": 0.3739, "momentum_12_1": 0.2733, "relative_strength": 0.2056 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.69, "momentum_percentile": 0.78, "growth_composite": 73, "yield_composite": 18, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.79, "os": 0.96, "value": 0.88, "quality": 0.73, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 12.3901, "earnings_yield": 0.0857, "shareholder_yield": 0.1034, "roe": 0.0908, "momentum_12_1": 0.6782 }, { "week_end_date": "2026-06-14", "price": 23, "os": 0.95, "value": 0.88, "quality": 0.7, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 13.0781, "earnings_yield": 0.0828, "shareholder_yield": 0.098, "roe": 0.0908, "momentum_12_1": 0.6549 }, { "week_end_date": "2026-06-21", "price": 21.71, "os": 0.95, "value": 0.89, "quality": 0.69, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 12.3446, "earnings_yield": 0.0859, "shareholder_yield": 0.1038, "roe": 0.0908, "momentum_12_1": 0.6039 }, { "week_end_date": "2026-06-28", "price": 20.12, "os": 0.96, "value": 0.91, "quality": 0.72, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 11.4405, "earnings_yield": 0.0902, "shareholder_yield": 0.112, "roe": 0.0908, "momentum_12_1": 0.5141 }, { "week_end_date": "2026-07-05", "price": 19.12, "os": 0.95, "value": 0.92, "quality": 0.7, "momentum": 0.78, "confidence": 0.991, "coverage": 1, "pe_ratio": 10.8719, "earnings_yield": 0.0931, "shareholder_yield": 0.1178, "roe": 0.0908, "momentum_12_1": 0.4505 }, { "week_end_date": "2026-07-12", "price": 20.67, "os": 0.94, "value": 0.91, "quality": 0.68, "momentum": 0.74, "confidence": 0.98, "coverage": 1, "pe_ratio": 11.7532, "earnings_yield": 0.0887, "shareholder_yield": 0.109, "roe": 0.0908, "momentum_12_1": 0.5024 }, { "week_end_date": "2026-07-19", "price": 20.71, "os": 0.95, "value": 0.91, "quality": 0.69, "momentum": 0.79, "confidence": 0.969, "coverage": 1, "pe_ratio": 11.776, "earnings_yield": 0.0886, "shareholder_yield": 0.1088, "roe": 0.0908, "momentum_12_1": 0.3966 }, { "week_end_date": "2026-07-26", "price": 21.71, "os": 0.94, "value": 0.9, "quality": 0.69, "momentum": 0.78, "confidence": 0.958, "coverage": 1, "pe_ratio": 12.3446, "earnings_yield": 0.0859, "shareholder_yield": 0.1038, "roe": 0.0908, "momentum_12_1": 0.2733 } ], "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": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 174138000, "ebitda": 308635000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 174138000, "ebitda": 308635000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 174138000, "ebitda": 308635000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 174138000, "ebitda": 308635000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 174138000, "ebitda": 308635000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 174138000, "ebitda": 308635000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 140219000, "ebitda": 274716000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": -62719000, "shares_issued": null, "net_debt_issued": 47326000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 566679000, "cost_of_revenue": 247178000, "gross_profit": 319501000, "ebit": 137692000, "ebitda": 270417000, "pretax_income": 98462000, "tax_provision": 4365000, "net_income": 85571000, "net_income_to_common": 85571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130455000, "total_current_assets": 220384000, "total_assets": 2180629000, "short_term_debt": 1180000, "long_term_debt": 603441000, "total_debt": 607195000, "total_liabilities": 934265000, "total_equity": 1205469000, "shares_outstanding": 71838000, "goodwill_and_intangibles": 406000 }, "cash_flow": { "operating_cash_flow": 210523000, "capital_expenditure": 41402000, "free_cash_flow": 251925000, "dividends_paid": 14254000, "share_repurchases": -57055000, "shares_issued": null, "net_debt_issued": -51628000 } } ], "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": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 49535998, "ebitda": 81468997, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 49535998, "ebitda": 81468997, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 49535998, "ebitda": 81468997, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 49535998, "ebitda": 81468997, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 49535998, "ebitda": 81468997, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 49535998, "ebitda": 81468997, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 31408999, "ebitda": 63341998, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 902965999, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": -62228000, "shares_issued": null, "net_debt_issued": -2515000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "ebit": 39563000, "ebitda": 72109999, "pretax_income": 26453000, "tax_provision": 7346000, "net_income": 18478000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 66093849, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 51704697, "capital_expenditure": 8342597, "free_cash_flow": 60047294, "dividends_paid": 4431819, "share_repurchases": -5333000, "shares_issued": null, "net_debt_issued": -36352000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "ebit": 39563000, "ebitda": 72109999, "pretax_income": 26453000, "tax_provision": 7346000, "net_income": 18478000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 66093849, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 51704697, "capital_expenditure": 8342597, "free_cash_flow": 60047294, "dividends_paid": 4431819, "share_repurchases": -5333000, "shares_issued": null, "net_debt_issued": -36352000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "ebit": 39563000, "ebitda": 72109999, "pretax_income": 26453000, "tax_provision": 7346000, "net_income": 18478000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 66093849, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 51704697, "capital_expenditure": 8342597, "free_cash_flow": 60047294, "dividends_paid": 4431819, "share_repurchases": -5333000, "shares_issued": null, "net_debt_issued": -36352000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "ebit": 39563000, "ebitda": 72109999, "pretax_income": 26453000, "tax_provision": 7346000, "net_income": 18478000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 66093849, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 51704697, "capital_expenditure": 8342597, "free_cash_flow": 60047294, "dividends_paid": 4431819, "share_repurchases": -5333000, "shares_issued": null, "net_debt_issued": -36352000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "ebit": 39563000, "ebitda": 72109999, "pretax_income": 26453000, "tax_provision": 7346000, "net_income": 18478000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 903048000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 66093849, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 51704697, "capital_expenditure": 8342597, "free_cash_flow": 60047294, "dividends_paid": 4431819, "share_repurchases": -5333000, "shares_issued": null, "net_debt_issued": -36352000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }