{ "ticker": { "uuid": "80eecb29-03c1-4a9e-a296-a99bcdc0b0e5", "symbol": "INSW", "name": "International Seaways Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/" }, "latest_snapshot": { "ticker": { "uuid": "80eecb29-03c1-4a9e-a296-a99bcdc0b0e5", "symbol": "INSW", "name": "International Seaways Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.9, "quality": 0.9, "momentum": 0.96, "coverage": 1, "confidence": 0.969, "delta": 1 }, "headline_factors": { "price": 86.76, "market_cap": 4295027424.96, "pe_ratio": 7.8687, "earnings_yield": 0.1971, "ebitda_to_ev": 0.2316, "shareholder_yield": 0.096, "roe": 0.2488, "piotroski_f_score": 6, "momentum_12_1": 1.4477, "volatility_252d": 0.3654 }, "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": 7.8687, "ev_ebitda": 4.3175, "earnings_yield": 0.1971, "fcf_yield": 0.1639, "shareholder_yield": 0.096 }, "quality": { "roe": 0.2488, "roic": 0.2645, "gross_margin": 0.5513, "fcf_margin": 0.7923, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.145, "eps_growth_1y": 0.6962, "fcf_growth_1y": -0.0266 }, "momentum": { "price_return_12m": 1.5134, "momentum_12_1": 1.4477, "relative_strength": 1.3645 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.9, "momentum_percentile": 0.96, "growth_composite": 10, "yield_composite": 5, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 76.81, "os": 0.99, "value": 0.91, "quality": 0.89, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 6.9661, "earnings_yield": 0.2198, "shareholder_yield": 0.057, "roe": 0.2488, "momentum_12_1": 1.6588 }, { "week_end_date": "2026-06-14", "price": 82.01, "os": 0.98, "value": 0.9, "quality": 0.91, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 7.4379, "earnings_yield": 0.2073, "shareholder_yield": 0.1016, "roe": 0.2488, "momentum_12_1": 1.2616 }, { "week_end_date": "2026-06-21", "price": 84.49, "os": 0.98, "value": 0.89, "quality": 0.9, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 7.6628, "earnings_yield": 0.2019, "shareholder_yield": 0.0986, "roe": 0.2488, "momentum_12_1": 1.2193 }, { "week_end_date": "2026-06-28", "price": 79.51, "os": 0.99, "value": 0.91, "quality": 0.92, "momentum": 0.97, "confidence": 1, "coverage": 1, "pe_ratio": 7.2111, "earnings_yield": 0.2132, "shareholder_yield": 0.1048, "roe": 0.2488, "momentum_12_1": 1.2251 }, { "week_end_date": "2026-07-05", "price": 82.4, "os": 0.99, "value": 0.91, "quality": 0.91, "momentum": 0.95, "confidence": 0.991, "coverage": 1, "pe_ratio": 7.4732, "earnings_yield": 0.2064, "shareholder_yield": 0.1011, "roe": 0.2488, "momentum_12_1": 1.1997 }, { "week_end_date": "2026-07-12", "price": 88.48, "os": 0.99, "value": 0.89, "quality": 0.91, "momentum": 0.94, "confidence": 0.98, "coverage": 1, "pe_ratio": 8.0247, "earnings_yield": 0.1936, "shareholder_yield": 0.0941, "roe": 0.2488, "momentum_12_1": 1.307 }, { "week_end_date": "2026-07-19", "price": 86.76, "os": 0.98, "value": 0.9, "quality": 0.9, "momentum": 0.96, "confidence": 0.969, "coverage": 1, "pe_ratio": 7.8687, "earnings_yield": 0.1971, "shareholder_yield": 0.096, "roe": 0.2488, "momentum_12_1": 1.4477 } ], "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": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -116591000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -116591000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -116591000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -116591000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -116591000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -116591000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 951613000, "cost_of_revenue": 473450000, "gross_profit": 478163000, "ebit": 465343000, "ebitda": 614783000, "pretax_income": 415640000, "tax_provision": -1084000, "net_income": 416724000, "net_income_to_common": 416724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157506000, "total_current_assets": 376323000, "total_assets": 2636397000, "short_term_debt": 64671000, "long_term_debt": 638353000, "total_debt": 711739000, "total_liabilities": 780349000, "total_equity": 1856048000, "shares_outstanding": 49680000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 547138000, "capital_expenditure": 285180000, "free_cash_flow": 832318000, "dividends_paid": 284416000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -39145000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 951613000, "cost_of_revenue": 473450000, "gross_profit": 478163000, "ebit": 465343000, "ebitda": 614783000, "pretax_income": 415640000, "tax_provision": -1084000, "net_income": 416724000, "net_income_to_common": 416724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157506000, "total_current_assets": 376323000, "total_assets": 2636397000, "short_term_debt": 64671000, "long_term_debt": 638353000, "total_debt": 711739000, "total_liabilities": 780349000, "total_equity": 1856048000, "shares_outstanding": 49680000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 547138000, "capital_expenditure": 285180000, "free_cash_flow": 832318000, "dividends_paid": 284416000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -39145000 } } ], "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": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 581245000, "ebitda": 621812000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 610121000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36292000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 581245000, "ebitda": 621812000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 610121000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36292000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 581245000, "ebitda": 621812000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 610121000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36292000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 581245000, "ebitda": 621812000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 610121000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36292000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 581245000, "ebitda": 621812000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 610121000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36292000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 198494000, "ebitda": 239061000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 610121000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36292000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -225404000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -225404000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -225404000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -225404000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -225404000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 576215000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -225404000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "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 } }