{ "ticker": { "uuid": "b76b24bc-718c-46b4-808b-7679357d6e6a", "symbol": "PANL", "name": "Pangaea Logistic", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b76b24bc-718c-46b4-808b-7679357d6e6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b76b24bc-718c-46b4-808b-7679357d6e6a/" }, "latest_snapshot": { "ticker": { "uuid": "b76b24bc-718c-46b4-808b-7679357d6e6a", "symbol": "PANL", "name": "Pangaea Logistic", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b76b24bc-718c-46b4-808b-7679357d6e6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b76b24bc-718c-46b4-808b-7679357d6e6a/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.85, "value": 0.9, "quality": 0.17, "momentum": 0.83, "coverage": 1, "confidence": 0.969, "delta": 1 }, "headline_factors": { "price": 7.03, "market_cap": 459866908.69, "pe_ratio": 13.2741, "earnings_yield": 0.0742, "ebitda_to_ev": 0.1293, "shareholder_yield": 0.035, "roe": 0.0785, "piotroski_f_score": 5, "momentum_12_1": 0.5126, "volatility_252d": 0.4953 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 13.2741, "ev_ebitda": 7.7317, "earnings_yield": 0.0742, "fcf_yield": 0.0871, "shareholder_yield": 0.035 }, "quality": { "roe": 0.0785, "roic": 0.0605, "gross_margin": 0.1172, "fcf_margin": 0.1033, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2258, "eps_growth_1y": 1.272, "fcf_growth_1y": -0.7105 }, "momentum": { "price_return_12m": 0.4409, "momentum_12_1": 0.5126, "relative_strength": 0.2448 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.17, "momentum_percentile": 0.83, "growth_composite": 6, "yield_composite": 19, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.21, "os": 0.84, "value": 0.88, "quality": 0.17, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 13.614, "earnings_yield": 0.0732, "shareholder_yield": 0.0341, "roe": 0.0785, "momentum_12_1": 0.7235 }, { "week_end_date": "2026-06-14", "price": 7.68, "os": 0.83, "value": 0.87, "quality": 0.16, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 14.5015, "earnings_yield": 0.0705, "shareholder_yield": 0.032, "roe": 0.0785, "momentum_12_1": 0.7966 }, { "week_end_date": "2026-06-21", "price": 7.38, "os": 0.84, "value": 0.88, "quality": 0.16, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 13.935, "earnings_yield": 0.0722, "shareholder_yield": 0.0333, "roe": 0.0785, "momentum_12_1": 0.6765 }, { "week_end_date": "2026-06-28", "price": 6.82, "os": 0.83, "value": 0.9, "quality": 0.18, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 12.8776, "earnings_yield": 0.0755, "shareholder_yield": 0.036, "roe": 0.0785, "momentum_12_1": 0.6021 }, { "week_end_date": "2026-07-05", "price": 6.6, "os": 0.84, "value": 0.91, "quality": 0.18, "momentum": 0.78, "confidence": 0.991, "coverage": 1, "pe_ratio": 12.4622, "earnings_yield": 0.0769, "shareholder_yield": 0.0372, "roe": 0.0785, "momentum_12_1": 0.4433 }, { "week_end_date": "2026-07-12", "price": 6.95, "os": 0.86, "value": 0.9, "quality": 0.17, "momentum": 0.86, "confidence": 0.98, "coverage": 1, "pe_ratio": 13.1231, "earnings_yield": 0.0747, "shareholder_yield": 0.0354, "roe": 0.0785, "momentum_12_1": 0.5138 }, { "week_end_date": "2026-07-19", "price": 7.03, "os": 0.85, "value": 0.9, "quality": 0.17, "momentum": 0.83, "confidence": 0.969, "coverage": 1, "pe_ratio": 13.2741, "earnings_yield": 0.0742, "shareholder_yield": 0.035, "roe": 0.0785, "momentum_12_1": 0.5126 } ], "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": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 44173000, "ebitda": 86648000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": -2999000, "shares_issued": null, "net_debt_issued": -26781000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 44173000, "ebitda": 86648000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": -2999000, "shares_issued": null, "net_debt_issued": -26781000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 44173000, "ebitda": 86648000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": -2999000, "shares_issued": null, "net_debt_issued": -26781000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 44173000, "ebitda": 86648000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": -2999000, "shares_issued": null, "net_debt_issued": -26781000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 44173000, "ebitda": 86648000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": -2999000, "shares_issued": null, "net_debt_issued": -26781000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 37944000, "ebitda": 80419000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": -2999000, "shares_issued": null, "net_debt_issued": -26781000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536536246, "cost_of_revenue": 463461163, "gross_profit": 73075083, "ebit": 51945695, "ebitda": 82321416, "pretax_income": 34872511, "tax_provision": null, "net_income": 28903383, "net_income_to_common": 28903383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86805470, "total_current_assets": 191993893, "total_assets": 936457081, "short_term_debt": 44687050, "long_term_debt": 112720545, "total_debt": 397371685, "total_liabilities": 461792746, "total_equity": 427821619, "shares_outstanding": 46046044, "goodwill_and_intangibles": 4113469 }, "cash_flow": { "operating_cash_flow": 65691393, "capital_expenditure": 69432466, "free_cash_flow": 135123859, "dividends_paid": 18710364, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 33897000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 536536246, "cost_of_revenue": 463461163, "gross_profit": 73075083, "ebit": 51945695, "ebitda": 82321416, "pretax_income": 34872511, "tax_provision": null, "net_income": 28903383, "net_income_to_common": 28903383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86805470, "total_current_assets": 191993893, "total_assets": 936457081, "short_term_debt": 44687050, "long_term_debt": 112720545, "total_debt": 397371685, "total_liabilities": 461792746, "total_equity": 427821619, "shares_outstanding": 46046044, "goodwill_and_intangibles": 4113469 }, "cash_flow": { "operating_cash_flow": 65691393, "capital_expenditure": 69432466, "free_cash_flow": 135123859, "dividends_paid": 18710364, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 33897000 } } ], "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": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 19609000, "ebitda": 31485000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 360027000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5544000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 19609000, "ebitda": 31485000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 360027000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5544000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 19609000, "ebitda": 31485000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 360027000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5544000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 19609000, "ebitda": 31485000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 360027000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5544000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 19609000, "ebitda": 31485000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 360027000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5544000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 10824000, "ebitda": 22700000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 360027000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5544000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": -1007663, "shares_issued": null, "net_debt_issued": -11115489 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": -1007663, "shares_issued": null, "net_debt_issued": -11115489 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": -1007663, "shares_issued": null, "net_debt_issued": -11115489 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": -1007663, "shares_issued": null, "net_debt_issued": -11115489 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": -1007663, "shares_issued": null, "net_debt_issued": -11115489 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 372208000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": -1007663, "shares_issued": null, "net_debt_issued": -11115489 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }