{ "ticker": { "uuid": "237713e4-8fe8-448c-b2d2-090abded8656", "symbol": "MUX", "name": "McEwen Mining Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/237713e4-8fe8-448c-b2d2-090abded8656/", "api_url": "https://sharemaestro.com/factors/api/tickers/237713e4-8fe8-448c-b2d2-090abded8656/" }, "latest_snapshot": { "ticker": { "uuid": "237713e4-8fe8-448c-b2d2-090abded8656", "symbol": "MUX", "name": "McEwen Mining Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/237713e4-8fe8-448c-b2d2-090abded8656/", "api_url": "https://sharemaestro.com/factors/api/tickers/237713e4-8fe8-448c-b2d2-090abded8656/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.28, "value": 0.27, "quality": 0.18, "momentum": 0.86, "coverage": 0.97, "confidence": 0.929, "delta": 4 }, "headline_factors": { "price": 17.17, "market_cap": 1025737293.79, "pe_ratio": 13.8458, "earnings_yield": 0.0445, "ebitda_to_ev": 0.0722, "shareholder_yield": -0.017, "roe": 0.1136, "piotroski_f_score": 4, "momentum_12_1": 0.5845, "volatility_252d": 0.6533 }, "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": 13.8458, "ev_ebitda": 13.852, "earnings_yield": 0.0445, "fcf_yield": 0.0599, "shareholder_yield": -0.017 }, "quality": { "roe": 0.1136, "roic": 0.0507, "gross_margin": 0.2328, "fcf_margin": 0.2779, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.3963, "eps_growth_1y": null, "fcf_growth_1y": -0.1458 }, "momentum": { "price_return_12m": 0.5114, "momentum_12_1": 0.5845, "relative_strength": 0.3431 }, "scores": { "value_percentile": 0.27, "quality_percentile": 0.18, "momentum_percentile": 0.86, "growth_composite": 17, "yield_composite": 99, "overall_composite": 72, "os_score": 0.28, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.28, "os": 0.28, "value": 0.23, "quality": 0.18, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.7409, "earnings_yield": 0.0419, "shareholder_yield": -0.016, "roe": 0.1136, "momentum_12_1": 1.5887 }, { "week_end_date": "2026-06-14", "price": 18.91, "os": 0.28, "value": 0.22, "quality": 0.18, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.2489, "earnings_yield": 0.0406, "shareholder_yield": -0.0154, "roe": 0.1136, "momentum_12_1": 1.4292 }, { "week_end_date": "2026-06-21", "price": 19.38, "os": 0.26, "value": 0.2, "quality": 0.19, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.6279, "earnings_yield": 0.0397, "shareholder_yield": -0.0151, "roe": 0.1136, "momentum_12_1": 1.3359 }, { "week_end_date": "2026-06-28", "price": 18, "os": 0.35, "value": 0.26, "quality": 0.2, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.5151, "earnings_yield": 0.0425, "shareholder_yield": -0.0162, "roe": 0.1136, "momentum_12_1": 1.3412 }, { "week_end_date": "2026-07-05", "price": 18.9, "os": 0.26, "value": 0.24, "quality": 0.19, "momentum": 0.88, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 15.2408, "earnings_yield": 0.0406, "shareholder_yield": -0.0155, "roe": 0.1136, "momentum_12_1": 0.6077 }, { "week_end_date": "2026-07-12", "price": 17.88, "os": 0.25, "value": 0.26, "quality": 0.19, "momentum": 0.82, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 14.4183, "earnings_yield": 0.0429, "shareholder_yield": -0.0163, "roe": 0.1136, "momentum_12_1": 0.7238 }, { "week_end_date": "2026-07-19", "price": 16.37, "os": 0.32, "value": 0.3, "quality": 0.18, "momentum": 0.86, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 13.2007, "earnings_yield": 0.0466, "shareholder_yield": -0.0178, "roe": 0.1136, "momentum_12_1": 0.7699 }, { "week_end_date": "2026-07-26", "price": 17.17, "os": 0.28, "value": 0.27, "quality": 0.18, "momentum": 0.86, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 13.8458, "earnings_yield": 0.0445, "shareholder_yield": -0.017, "roe": 0.1136, "momentum_12_1": 0.5845 } ], "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": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": 14166000, "ebitda": 45032000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": 14166000, "ebitda": 45032000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": 14166000, "ebitda": 45032000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": 14166000, "ebitda": 45032000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": 14166000, "ebitda": 45032000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": 14166000, "ebitda": 45032000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197553000, "cost_of_revenue": 175822000, "gross_profit": 21731000, "ebit": -12925000, "ebitda": 17941000, "pretax_income": 6949000, "tax_provision": -27485000, "net_income": 34434000, "net_income_to_common": 34434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 926000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54046000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6865000, "capital_expenditure": 44639000, "free_cash_flow": 51504000, "dividends_paid": 2246000, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": 88947000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174477000, "cost_of_revenue": 143542000, "gross_profit": 30935000, "ebit": -12616000, "ebitda": 18247000, "pretax_income": -46739000, "tax_provision": -3048000, "net_income": -43691000, "net_income_to_common": -43691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13692000, "total_current_assets": 41192000, "total_assets": 664623000, "short_term_debt": 788000, "long_term_debt": 40000000, "total_debt": 42111000, "total_liabilities": 169648000, "total_equity": 494975000, "shares_outstanding": 51021000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29454000, "capital_expenditure": 43095000, "free_cash_flow": 72549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 20424000, "net_debt_issued": -1231000 } } ], "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": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 34742000, "ebitda": 42541000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 819000, "long_term_debt": 123367000, "total_debt": 125119000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 34742000, "ebitda": 42541000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 819000, "long_term_debt": 123367000, "total_debt": 125119000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 34742000, "ebitda": 42541000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 819000, "long_term_debt": 123367000, "total_debt": 125119000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 34742000, "ebitda": 42541000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 3819000, "long_term_debt": 123367000, "total_debt": 128119000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 34742000, "ebitda": 42541000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 3819000, "long_term_debt": 123367000, "total_debt": 128119000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 34742000, "ebitda": 42541000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 3819000, "long_term_debt": 123367000, "total_debt": 128119000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74049000, "cost_of_revenue": 48902000, "gross_profit": 25147000, "ebit": 10904000, "ebitda": 18703000, "pretax_income": 33205000, "tax_provision": -174000, "net_income": 33379000, "net_income_to_common": 33379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56535000, "total_current_assets": 109819000, "total_assets": 972597000, "short_term_debt": 3819000, "long_term_debt": 123367000, "total_debt": 3819000, "total_liabilities": 320637000, "total_equity": 651960000, "shares_outstanding": 58859000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12103000, "capital_expenditure": 14551000, "free_cash_flow": 26654000, "dividends_paid": 8835000, "share_repurchases": null, "shares_issued": 14831000, "net_debt_issued": -296000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64623000, "cost_of_revenue": 47226000, "gross_profit": 17397000, "ebit": 14100000, "ebitda": 21282000, "pretax_income": 14100000, "tax_provision": -24026000, "net_income": 38126000, "net_income_to_common": 38126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54751000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3104000, "capital_expenditure": 9627000, "free_cash_flow": 12731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": -288000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64623000, "cost_of_revenue": 47226000, "gross_profit": 17397000, "ebit": 14100000, "ebitda": 21282000, "pretax_income": 14100000, "tax_provision": -24026000, "net_income": 38126000, "net_income_to_common": 38126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54751000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3104000, "capital_expenditure": 9627000, "free_cash_flow": 12731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": -288000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64623000, "cost_of_revenue": 47226000, "gross_profit": 17397000, "ebit": 14100000, "ebitda": 21282000, "pretax_income": 14100000, "tax_provision": -24026000, "net_income": 38126000, "net_income_to_common": 38126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54751000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3104000, "capital_expenditure": 9627000, "free_cash_flow": 12731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": -288000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64623000, "cost_of_revenue": 47226000, "gross_profit": 17397000, "ebit": 14100000, "ebitda": 21282000, "pretax_income": 14100000, "tax_provision": -24026000, "net_income": 38126000, "net_income_to_common": 38126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54751000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3104000, "capital_expenditure": 9627000, "free_cash_flow": 12731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": -288000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64623000, "cost_of_revenue": 47226000, "gross_profit": 17397000, "ebit": 14100000, "ebitda": 21282000, "pretax_income": 14100000, "tax_provision": -24026000, "net_income": 38126000, "net_income_to_common": 38126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51015000, "total_current_assets": 107886000, "total_assets": 820218000, "short_term_debt": 926000, "long_term_debt": 126168000, "total_debt": 128182000, "total_liabilities": 273981000, "total_equity": 546237000, "shares_outstanding": 54751000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3104000, "capital_expenditure": 9627000, "free_cash_flow": 12731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4868000, "net_debt_issued": -288000 } } ] }, "strategy_matches": [ { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }