{ "ticker": { "uuid": "4a891d77-9dfa-4d99-81f7-1d187c0cf6fb", "symbol": "TEN", "name": "Tsakos Energy Navigation Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/4a891d77-9dfa-4d99-81f7-1d187c0cf6fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/4a891d77-9dfa-4d99-81f7-1d187c0cf6fb/" }, "latest_snapshot": { "ticker": { "uuid": "4a891d77-9dfa-4d99-81f7-1d187c0cf6fb", "symbol": "TEN", "name": "Tsakos Energy Navigation Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/4a891d77-9dfa-4d99-81f7-1d187c0cf6fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/4a891d77-9dfa-4d99-81f7-1d187c0cf6fb/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.91, "value": 0.94, "quality": 0.27, "momentum": 0.94, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 37.62, "market_cap": 1133400424.86, "pe_ratio": 5.3454, "earnings_yield": 0.0731, "ebitda_to_ev": 0.1167, "shareholder_yield": 0.0531, "roe": 0.1089, "piotroski_f_score": 4, "momentum_12_1": 1.0903, "volatility_252d": 0.3494 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 5.3454, "ev_ebitda": 8.5682, "earnings_yield": 0.0731, "fcf_yield": 0.1449, "shareholder_yield": 0.0531 }, "quality": { "roe": 0.1089, "roic": 0.0437, "gross_margin": 0.3947, "fcf_margin": 0.5093, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0689, "eps_growth_1y": 0.326, "fcf_growth_1y": 0.5277 }, "momentum": { "price_return_12m": 1.0537, "momentum_12_1": 1.0903, "relative_strength": 0.9048 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.27, "momentum_percentile": 0.94, "growth_composite": 8, "yield_composite": 14, "overall_composite": 9, "os_score": 0.91, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37, "os": 0.91, "value": 0.94, "quality": 0.3, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 5.2573, "earnings_yield": 0.0735, "shareholder_yield": 0.0162, "roe": 0.1089, "momentum_12_1": 1.6453 }, { "week_end_date": "2026-06-14", "price": 38.77, "os": 0.91, "value": 0.94, "quality": 0.31, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 5.5088, "earnings_yield": 0.0722, "shareholder_yield": 0.0155, "roe": 0.1089, "momentum_12_1": 1.3225 }, { "week_end_date": "2026-06-21", "price": 38.29, "os": 0.91, "value": 0.94, "quality": 0.29, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 5.4406, "earnings_yield": 0.0726, "shareholder_yield": 0.0157, "roe": 0.1089, "momentum_12_1": 1.2046 }, { "week_end_date": "2026-06-28", "price": 36.72, "os": 0.93, "value": 0.95, "quality": 0.32, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 5.2175, "earnings_yield": 0.0737, "shareholder_yield": 0.0163, "roe": 0.1089, "momentum_12_1": 1.0377 }, { "week_end_date": "2026-07-05", "price": 37.37, "os": 0.92, "value": 0.95, "quality": 0.32, "momentum": 0.92, "confidence": 0.991, "coverage": 1, "pe_ratio": 5.3099, "earnings_yield": 0.0732, "shareholder_yield": 0.0161, "roe": 0.1089, "momentum_12_1": 0.9339 }, { "week_end_date": "2026-07-12", "price": 39.66, "os": 0.91, "value": 0.94, "quality": 0.29, "momentum": 0.89, "confidence": 0.98, "coverage": 1, "pe_ratio": 5.6353, "earnings_yield": 0.0716, "shareholder_yield": 0.0151, "roe": 0.1089, "momentum_12_1": 1.002 }, { "week_end_date": "2026-07-19", "price": 37.62, "os": 0.91, "value": 0.94, "quality": 0.27, "momentum": 0.94, "confidence": 0.969, "coverage": 1, "pe_ratio": 5.3454, "earnings_yield": 0.0731, "shareholder_yield": 0.0531, "roe": 0.1089, "momentum_12_1": 1.0903 } ], "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": 798689000, "cost_of_revenue": 515849000, "gross_profit": 282840000, "ebit": 240761000, "ebitda": 410815000, "pretax_income": 164944000, "tax_provision": null, "net_income": 160904000, "net_income_to_common": 160904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29739492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295791000, "capital_expenditure": 521743000, "free_cash_flow": 817534000, "dividends_paid": 60141000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 173133000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 798689000, "cost_of_revenue": 515849000, "gross_profit": 282840000, "ebit": 240761000, "ebitda": 410815000, "pretax_income": 164944000, "tax_provision": null, "net_income": 160904000, "net_income_to_common": 160904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29739492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295791000, "capital_expenditure": 521743000, "free_cash_flow": 817534000, "dividends_paid": 60141000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 173133000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 798689000, "cost_of_revenue": 515849000, "gross_profit": 282840000, "ebit": 240761000, "ebitda": 410815000, "pretax_income": 164944000, "tax_provision": null, "net_income": 160904000, "net_income_to_common": 160904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29739492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295791000, "capital_expenditure": 521743000, "free_cash_flow": 817534000, "dividends_paid": 60141000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 173133000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 798689000, "cost_of_revenue": 515849000, "gross_profit": 282840000, "ebit": 240761000, "ebitda": 410815000, "pretax_income": 164944000, "tax_provision": null, "net_income": 160904000, "net_income_to_common": 160904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29739492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295791000, "capital_expenditure": 521743000, "free_cash_flow": 817534000, "dividends_paid": 60141000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 173133000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 798689000, "cost_of_revenue": 515849000, "gross_profit": 282840000, "ebit": 240761000, "ebitda": 410815000, "pretax_income": 164944000, "tax_provision": null, "net_income": 160904000, "net_income_to_common": 160904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29739492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295791000, "capital_expenditure": 521743000, "free_cash_flow": 817534000, "dividends_paid": 60141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 798689000, "cost_of_revenue": 515849000, "gross_profit": 282840000, "ebit": 240761000, "ebitda": 410815000, "pretax_income": 164944000, "tax_provision": null, "net_income": 160904000, "net_income_to_common": 160904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29739492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295791000, "capital_expenditure": 521743000, "free_cash_flow": 817534000, "dividends_paid": 60141000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 173133000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 804061000, "cost_of_revenue": 528792000, "gross_profit": 275269000, "ebit": 294931000, "ebitda": 434742000, "pretax_income": 181630000, "tax_provision": null, "net_income": 176231000, "net_income_to_common": 176231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348312000, "total_current_assets": 450366000, "total_assets": 3706522000, "short_term_debt": 264457000, "long_term_debt": 1354423000, "total_debt": 1764128000, "total_liabilities": 1939325000, "total_equity": 1727708000, "shares_outstanding": 29505603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 307684000, "capital_expenditure": 650022000, "free_cash_flow": 957706000, "dividends_paid": 71817000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 184547000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 804061000, "cost_of_revenue": 528792000, "gross_profit": 275269000, "ebit": 294931000, "ebitda": 434742000, "pretax_income": 181630000, "tax_provision": null, "net_income": 176231000, "net_income_to_common": 176231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348312000, "total_current_assets": 450366000, "total_assets": 3706522000, "short_term_debt": 264457000, "long_term_debt": 1354423000, "total_debt": 1764128000, "total_liabilities": 1939325000, "total_equity": 1727708000, "shares_outstanding": 29505603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 307684000, "capital_expenditure": 650022000, "free_cash_flow": 957706000, "dividends_paid": 71817000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 184547000 } } ], "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": 252963000, "cost_of_revenue": 130644000, "gross_profit": 122319000, "ebit": 109876000, "ebitda": 112056000, "pretax_income": 91268000, "tax_provision": null, "net_income": 88843000, "net_income_to_common": 88843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321416000, "total_current_assets": 321416000, "total_assets": 4240718000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2136109000, "total_liabilities": 2292853000, "total_equity": 1947865000, "shares_outstanding": 29971603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97181000, "capital_expenditure": 0, "free_cash_flow": 97181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 252963000, "cost_of_revenue": 130644000, "gross_profit": 122319000, "ebit": 109876000, "ebitda": 112056000, "pretax_income": 91268000, "tax_provision": null, "net_income": 88843000, "net_income_to_common": 88843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321416000, "total_current_assets": 321416000, "total_assets": 4240718000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2136109000, "total_liabilities": 2292853000, "total_equity": 1947865000, "shares_outstanding": 29971603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97181000, "capital_expenditure": 0, "free_cash_flow": 97181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 252963000, "cost_of_revenue": 130644000, "gross_profit": 122319000, "ebit": 109876000, "ebitda": 112056000, "pretax_income": 91268000, "tax_provision": null, "net_income": 88843000, "net_income_to_common": 88843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321416000, "total_current_assets": 321416000, "total_assets": 4240718000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2136109000, "total_liabilities": 2292853000, "total_equity": 1947865000, "shares_outstanding": 29971603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97181000, "capital_expenditure": 0, "free_cash_flow": 97181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 252963000, "cost_of_revenue": 130644000, "gross_profit": 122319000, "ebit": 109876000, "ebitda": 112056000, "pretax_income": 91268000, "tax_provision": null, "net_income": 88843000, "net_income_to_common": 88843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321416000, "total_current_assets": 321416000, "total_assets": 4240718000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2136109000, "total_liabilities": 2292853000, "total_equity": 1947865000, "shares_outstanding": 29971603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97181000, "capital_expenditure": 0, "free_cash_flow": 97181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 252963000, "cost_of_revenue": 130644000, "gross_profit": 122319000, "ebit": 109876000, "ebitda": 154023000, "pretax_income": 91268000, "tax_provision": null, "net_income": 88843000, "net_income_to_common": 88843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321416000, "total_current_assets": 321416000, "total_assets": 4240718000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2136109000, "total_liabilities": 2292853000, "total_equity": 1947865000, "shares_outstanding": 29971603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97181000, "capital_expenditure": 0, "free_cash_flow": 97181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 252963000, "cost_of_revenue": 130644000, "gross_profit": 122319000, "ebit": 109876000, "ebitda": 112056000, "pretax_income": 91268000, "tax_provision": null, "net_income": 88843000, "net_income_to_common": 88843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321416000, "total_current_assets": 321416000, "total_assets": 4240718000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2136109000, "total_liabilities": 2292853000, "total_equity": 1947865000, "shares_outstanding": 29971603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97181000, "capital_expenditure": 0, "free_cash_flow": 97181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222101000, "cost_of_revenue": 131184000, "gross_profit": 90917000, "ebit": 80205000, "ebitda": 124623000, "pretax_income": 58877000, "tax_provision": null, "net_income": 58015000, "net_income_to_common": 58015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29816603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94387000, "capital_expenditure": 94387000, "free_cash_flow": 188774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222101000, "cost_of_revenue": 131184000, "gross_profit": 90917000, "ebit": 80205000, "ebitda": 124623000, "pretax_income": 58877000, "tax_provision": null, "net_income": 58015000, "net_income_to_common": 58015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29816603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94387000, "capital_expenditure": 94387000, "free_cash_flow": 188774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222101000, "cost_of_revenue": 131184000, "gross_profit": 90917000, "ebit": 80205000, "ebitda": 124623000, "pretax_income": 58877000, "tax_provision": null, "net_income": 58015000, "net_income_to_common": 58015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29816603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94387000, "capital_expenditure": 94387000, "free_cash_flow": 188774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222101000, "cost_of_revenue": 131184000, "gross_profit": 90917000, "ebit": 80205000, "ebitda": 124623000, "pretax_income": 58877000, "tax_provision": null, "net_income": 58015000, "net_income_to_common": 58015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29816603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94387000, "capital_expenditure": 94387000, "free_cash_flow": 188774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222101000, "cost_of_revenue": 131184000, "gross_profit": 90917000, "ebit": 80205000, "ebitda": 124623000, "pretax_income": 58877000, "tax_provision": null, "net_income": 58015000, "net_income_to_common": 58015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29816603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94387000, "capital_expenditure": 94387000, "free_cash_flow": 188774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 222101000, "cost_of_revenue": 131184000, "gross_profit": 90917000, "ebit": 81196000, "ebitda": 80205000, "pretax_income": 58877000, "tax_provision": null, "net_income": 58015000, "net_income_to_common": 58015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303129000, "total_current_assets": 433855000, "total_assets": 3953081000, "short_term_debt": 309753000, "long_term_debt": 1487363000, "total_debt": 1928994000, "total_liabilities": 2090076000, "total_equity": 1819476000, "shares_outstanding": 29816603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94387000, "capital_expenditure": 94387000, "free_cash_flow": 188774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "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": "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }