{ "ticker": { "uuid": "b11cddfe-88c7-44f8-8911-3d673311249a", "symbol": "NMM", "name": "Navios Maritime Partners LP Unit", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b11cddfe-88c7-44f8-8911-3d673311249a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b11cddfe-88c7-44f8-8911-3d673311249a/" }, "latest_snapshot": { "ticker": { "uuid": "b11cddfe-88c7-44f8-8911-3d673311249a", "symbol": "NMM", "name": "Navios Maritime Partners LP Unit", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b11cddfe-88c7-44f8-8911-3d673311249a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b11cddfe-88c7-44f8-8911-3d673311249a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.97, "value": 0.96, "quality": 0.72, "momentum": 0.91, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 79.1, "market_cap": 2248387362.9, "pe_ratio": 6.4739, "earnings_yield": 0.1138, "ebitda_to_ev": 0.1965, "shareholder_yield": 0.0206, "roe": 0.1029, "piotroski_f_score": 5, "momentum_12_1": 0.6172, "volatility_252d": 0.3663 }, "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": 6.4739, "ev_ebitda": 5.088, "earnings_yield": 0.1138, "fcf_yield": 0.2294, "shareholder_yield": 0.0206 }, "quality": { "roe": 0.1029, "roic": 0.0674, "gross_margin": 0.6581, "fcf_margin": 0.6924, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0587, "eps_growth_1y": 0.0562, "fcf_growth_1y": -0.3744 }, "momentum": { "price_return_12m": 0.8547, "momentum_12_1": 0.6172, "relative_strength": 0.6864 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.72, "momentum_percentile": 0.91, "growth_composite": 71, "yield_composite": 82, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 71.68, "os": 0.98, "value": 0.97, "quality": 0.75, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.8666, "earnings_yield": 0.1198, "shareholder_yield": 0.0228, "roe": 0.1029, "momentum_12_1": 0.9162 }, { "week_end_date": "2026-06-14", "price": 75.29, "os": 0.98, "value": 0.97, "quality": 0.75, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.1621, "earnings_yield": 0.1168, "shareholder_yield": 0.0217, "roe": 0.1029, "momentum_12_1": 0.7376 }, { "week_end_date": "2026-06-21", "price": 70.16, "os": 0.98, "value": 0.97, "quality": 0.72, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.7422, "earnings_yield": 0.1211, "shareholder_yield": 0.0232, "roe": 0.1029, "momentum_12_1": 0.8691 }, { "week_end_date": "2026-06-28", "price": 68.97, "os": 0.98, "value": 0.97, "quality": 0.75, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.6448, "earnings_yield": 0.1222, "shareholder_yield": 0.0237, "roe": 0.1029, "momentum_12_1": 0.8414 }, { "week_end_date": "2026-07-05", "price": 72.47, "os": 0.98, "value": 0.97, "quality": 0.74, "momentum": 0.92, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 5.9313, "earnings_yield": 0.1192, "shareholder_yield": 0.0225, "roe": 0.1029, "momentum_12_1": 0.8626 }, { "week_end_date": "2026-07-12", "price": 75.75, "os": 0.97, "value": 0.97, "quality": 0.71, "momentum": 0.86, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 6.1997, "earnings_yield": 0.1165, "shareholder_yield": 0.0215, "roe": 0.1029, "momentum_12_1": 0.8846 }, { "week_end_date": "2026-07-19", "price": 71.37, "os": 0.96, "value": 0.94, "quality": 0.67, "momentum": 0.9, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 5.8413, "earnings_yield": 0.1482, "shareholder_yield": 0.0229, "roe": -226.1061, "momentum_12_1": 0.7299 }, { "week_end_date": "2026-07-26", "price": 79.1, "os": 0.97, "value": 0.96, "quality": 0.72, "momentum": 0.91, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 6.4739, "earnings_yield": 0.1138, "shareholder_yield": 0.0206, "roe": 0.1029, "momentum_12_1": 0.6172 } ], "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": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 420116000, "ebitda": 769049000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 160711000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 420116000, "ebitda": 769049000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402783000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 133773000, "long_term_debt": 1268976000, "total_debt": 1617745000, "total_liabilities": null, "total_equity": -2261000, "shares_outstanding": 28665121, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 420116000, "ebitda": 769049000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 160711000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 420116000, "ebitda": 769049000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 160711000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 420116000, "ebitda": 769049000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 160711000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 420116000, "ebitda": 769049000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 160711000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 391043000, "ebitda": 739976000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 304303000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": -43000000, "shares_issued": null, "net_debt_issued": 12548000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1334066000, "cost_of_revenue": 452070000, "gross_profit": 881996000, "ebit": 491837000, "ebitda": 780941000, "pretax_income": 367308000, "tax_provision": null, "net_income": 359867000, "net_income_to_common": 359867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270166000, "total_current_assets": 442991000, "total_assets": 5673240000, "short_term_debt": 291829000, "long_term_debt": 917102000, "total_debt": 1423926000, "total_liabilities": 2566612000, "total_equity": 3053295000, "shares_outstanding": 30029000, "goodwill_and_intangibles": 42311000 }, "cash_flow": { "operating_cash_flow": 483478000, "capital_expenditure": 1007131000, "free_cash_flow": 1490609000, "dividends_paid": 6132000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 391150000 } } ], "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": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 135137000, "ebitda": 216609000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 230667000, "long_term_debt": 1278707000, "total_debt": 2379641000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 135137000, "ebitda": 216609000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 135099000, "long_term_debt": 1278707000, "total_debt": 1622284000, "total_liabilities": null, "total_equity": -1536000, "shares_outstanding": 28499894, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 135137000, "ebitda": 216609000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 230667000, "long_term_debt": 1278707000, "total_debt": 2379641000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 135137000, "ebitda": 216609000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 162253000, "long_term_debt": 1278707000, "total_debt": 2379641000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 135137000, "ebitda": 216609000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 162253000, "long_term_debt": 1278707000, "total_debt": 2379641000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 135137000, "ebitda": 216609000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 162253000, "long_term_debt": 1278707000, "total_debt": 2379641000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 125598000, "ebitda": 125598000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 230667000, "long_term_debt": 1278707000, "total_debt": 2379641000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": -10239000, "shares_issued": null, "net_debt_issued": 56440000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "ebit": 150383000, "ebitda": 230845000, "pretax_income": 117328000, "tax_provision": null, "net_income": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 331241000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29406000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 122010447, "capital_expenditure": 133789387, "free_cash_flow": 255799834, "dividends_paid": 1450200, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -53402000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "ebit": 150383000, "ebitda": 230845000, "pretax_income": 117328000, "tax_provision": null, "net_income": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402783000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 133773000, "long_term_debt": 1268976000, "total_debt": 1617745000, "total_liabilities": null, "total_equity": -2261000, "shares_outstanding": 28665121, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122010447, "capital_expenditure": 133789387, "free_cash_flow": 255799834, "dividends_paid": 1450200, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -53402000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "ebit": 150383000, "ebitda": 230845000, "pretax_income": 117328000, "tax_provision": null, "net_income": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 331241000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29406000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 122010447, "capital_expenditure": 133789387, "free_cash_flow": 255799834, "dividends_paid": 1450200, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -53402000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "ebit": 150383000, "ebitda": 230845000, "pretax_income": 117328000, "tax_provision": null, "net_income": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 331241000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29406000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 122010447, "capital_expenditure": 133789387, "free_cash_flow": 255799834, "dividends_paid": 1450200, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -53402000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "ebit": 150383000, "ebitda": 230845000, "pretax_income": 117328000, "tax_provision": null, "net_income": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 331241000, "long_term_debt": 1268976000, "total_debt": 2374582000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29406000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 122010447, "capital_expenditure": 133789387, "free_cash_flow": 255799834, "dividends_paid": 1450200, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -53402000 } } ] }, "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": "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": 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 } }