{ "ticker": { "uuid": "6e1ebe0c-e0e5-48f0-84a3-055681933489", "symbol": "DAC", "name": "Danaos Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/6e1ebe0c-e0e5-48f0-84a3-055681933489/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e1ebe0c-e0e5-48f0-84a3-055681933489/" }, "latest_snapshot": { "ticker": { "uuid": "6e1ebe0c-e0e5-48f0-84a3-055681933489", "symbol": "DAC", "name": "Danaos Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/6e1ebe0c-e0e5-48f0-84a3-055681933489/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e1ebe0c-e0e5-48f0-84a3-055681933489/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.97, "quality": 0.83, "momentum": 0.83, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 125.87, "market_cap": 2291282978.29, "pe_ratio": 4.4073, "earnings_yield": 0.2328, "ebitda_to_ev": 0.3143, "shareholder_yield": 0.0356, "roe": 0.1327, "piotroski_f_score": 5, "momentum_12_1": 0.4491, "volatility_252d": 0.2537 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 4.4073, "ev_ebitda": 3.1819, "earnings_yield": 0.2328, "fcf_yield": 0.4273, "shareholder_yield": 0.0356 }, "quality": { "roe": 0.1327, "roic": 0.1048, "gross_margin": 0.6768, "fcf_margin": 1.0, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0285, "eps_growth_1y": 0.1068, "fcf_growth_1y": -0.1474 }, "momentum": { "price_return_12m": 0.4482, "momentum_12_1": 0.4491, "relative_strength": 0.2992 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.83, "momentum_percentile": 0.83, "growth_composite": 31, "yield_composite": 36, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 129.17, "os": 0.98, "value": 0.97, "quality": 0.85, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 4.5228, "earnings_yield": 0.2272, "shareholder_yield": 0.0347, "roe": 0.1327, "momentum_12_1": 0.5918 }, { "week_end_date": "2026-06-14", "price": 131.3, "os": 0.98, "value": 0.97, "quality": 0.84, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 4.5974, "earnings_yield": 0.2238, "shareholder_yield": 0.0341, "roe": 0.1327, "momentum_12_1": 0.4991 }, { "week_end_date": "2026-06-21", "price": 125.95, "os": 0.98, "value": 0.97, "quality": 0.85, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 4.4101, "earnings_yield": 0.2327, "shareholder_yield": 0.0356, "roe": 0.1327, "momentum_12_1": 0.5395 }, { "week_end_date": "2026-06-28", "price": 123.02, "os": 0.98, "value": 0.97, "quality": 0.85, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 4.3075, "earnings_yield": 0.2379, "shareholder_yield": 0.0364, "roe": 0.1327, "momentum_12_1": 0.4803 }, { "week_end_date": "2026-07-05", "price": 122.32, "os": 0.98, "value": 0.97, "quality": 0.84, "momentum": 0.84, "confidence": 0.991, "coverage": 1, "pe_ratio": 4.283, "earnings_yield": 0.2392, "shareholder_yield": 0.0366, "roe": 0.1327, "momentum_12_1": 0.5221 }, { "week_end_date": "2026-07-12", "price": 128.39, "os": 0.98, "value": 0.97, "quality": 0.85, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 4.4955, "earnings_yield": 0.2285, "shareholder_yield": 0.0349, "roe": 0.1327, "momentum_12_1": 0.5085 }, { "week_end_date": "2026-07-19", "price": 125.87, "os": 0.98, "value": 0.97, "quality": 0.83, "momentum": 0.83, "confidence": 0.969, "coverage": 1, "pe_ratio": 4.4073, "earnings_yield": 0.2328, "shareholder_yield": 0.0356, "roe": 0.1327, "momentum_12_1": 0.4491 } ], "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": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": -75739000, "shares_issued": null, "net_debt_issued": 429911000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": -75739000, "shares_issued": null, "net_debt_issued": 429911000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": -75739000, "shares_issued": null, "net_debt_issued": 429911000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": -75739000, "shares_issued": null, "net_debt_issued": 429911000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": -75739000, "shares_issued": null, "net_debt_issued": 429911000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": -75739000, "shares_issued": null, "net_debt_issued": 429911000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1014110000, "cost_of_revenue": 398169000, "gross_profit": 615941000, "ebit": 531258000, "ebitda": 675068000, "pretax_income": 505073000, "tax_provision": null, "net_income": 505073000, "net_income_to_common": 505073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453384000, "total_current_assets": 670967000, "total_assets": 4343654000, "short_term_debt": 35220000, "long_term_debt": 699563000, "total_debt": 734783000, "total_liabilities": 918854000, "total_equity": 3424800000, "shares_outstanding": 19385000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 621750000, "capital_expenditure": 659343000, "free_cash_flow": 1281093000, "dividends_paid": 62807000, "share_repurchases": -53332000, "shares_issued": null, "net_debt_issued": 334030000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1014110000, "cost_of_revenue": 398169000, "gross_profit": 615941000, "ebit": 531258000, "ebitda": 675068000, "pretax_income": 505073000, "tax_provision": null, "net_income": 505073000, "net_income_to_common": 505073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453384000, "total_current_assets": 670967000, "total_assets": 4343654000, "short_term_debt": 35220000, "long_term_debt": 699563000, "total_debt": 734783000, "total_liabilities": 918854000, "total_equity": 3424800000, "shares_outstanding": 19385000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 621750000, "capital_expenditure": 659343000, "free_cash_flow": 1281093000, "dividends_paid": 62807000, "share_repurchases": -53332000, "shares_issued": null, "net_debt_issued": 334030000 } } ], "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": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 153148000, "ebitda": 206306999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": -6823000, "shares_issued": null, "net_debt_issued": -131519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 153148000, "ebitda": 206306999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": -6823000, "shares_issued": null, "net_debt_issued": -131519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 153148000, "ebitda": 206306999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": -6823000, "shares_issued": null, "net_debt_issued": -131519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 153148000, "ebitda": 206306999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": -6823000, "shares_issued": null, "net_debt_issued": -131519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 153148000, "ebitda": 206306999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": -6823000, "shares_issued": null, "net_debt_issued": -131519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 125197000, "ebitda": 178355999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": -6823000, "shares_issued": null, "net_debt_issued": -131519000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": -22527000, "shares_issued": null, "net_debt_issued": 413546000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": -22527000, "shares_issued": null, "net_debt_issued": 413546000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": -22527000, "shares_issued": null, "net_debt_issued": 413546000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": -22527000, "shares_issued": null, "net_debt_issued": 413546000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": -22527000, "shares_issued": null, "net_debt_issued": 413546000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": -22527000, "shares_issued": null, "net_debt_issued": 413546000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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/" } ], "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 } }