{ "ticker": { "uuid": "c1186bfb-e6a7-4516-9d14-810b5f1cc787", "symbol": "KGEI", "name": "Kolibri Global Energy Inc. Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/c1186bfb-e6a7-4516-9d14-810b5f1cc787/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1186bfb-e6a7-4516-9d14-810b5f1cc787/" }, "latest_snapshot": { "ticker": { "uuid": "c1186bfb-e6a7-4516-9d14-810b5f1cc787", "symbol": "KGEI", "name": "Kolibri Global Energy Inc. Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/c1186bfb-e6a7-4516-9d14-810b5f1cc787/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1186bfb-e6a7-4516-9d14-810b5f1cc787/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.85, "value": 0.94, "quality": 0.76, "momentum": 0.15, "coverage": 1, "confidence": 0.969, "delta": 3 }, "headline_factors": { "price": 5.23, "market_cap": 186349408.26, "pe_ratio": 13.5142, "earnings_yield": 0.094, "ebitda_to_ev": 0.1701, "shareholder_yield": 0.0101, "roe": 0.0659, "piotroski_f_score": 4, "momentum_12_1": -0.1941, "volatility_252d": 0.5514 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 13.5142, "ev_ebitda": 5.8793, "earnings_yield": 0.094, "fcf_yield": 0.4084, "shareholder_yield": 0.0101 }, "quality": { "roe": 0.0659, "roic": 0.0653, "gross_margin": 0.5831, "fcf_margin": 1.4991, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.179, "eps_growth_1y": -0.3285, "fcf_growth_1y": 0.2195 }, "momentum": { "price_return_12m": -0.1398, "momentum_12_1": -0.1941, "relative_strength": -0.3359 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.76, "momentum_percentile": 0.15, "growth_composite": 96, "yield_composite": 91, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.36, "os": 0.83, "value": 0.92, "quality": 0.76, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 13.8501, "earnings_yield": 0.0921, "shareholder_yield": 0.0098, "roe": 0.0659, "momentum_12_1": -0.2493 }, { "week_end_date": "2026-06-14", "price": 5.36, "os": 0.82, "value": 0.93, "quality": 0.74, "momentum": 0.08, "confidence": 1, "coverage": 1, "pe_ratio": 13.8501, "earnings_yield": 0.0921, "shareholder_yield": 0.0098, "roe": 0.0659, "momentum_12_1": -0.1664 }, { "week_end_date": "2026-06-21", "price": 4.9, "os": 0.83, "value": 0.94, "quality": 0.73, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 12.6615, "earnings_yield": 0.099, "shareholder_yield": 0.0108, "roe": 0.0659, "momentum_12_1": -0.1517 }, { "week_end_date": "2026-06-28", "price": 4.58, "os": 0.82, "value": 0.95, "quality": 0.75, "momentum": 0.06, "confidence": 1, "coverage": 1, "pe_ratio": 11.8346, "earnings_yield": 0.1043, "shareholder_yield": 0.0115, "roe": 0.0659, "momentum_12_1": -0.2547 }, { "week_end_date": "2026-07-05", "price": 4.64, "os": 0.83, "value": 0.95, "quality": 0.74, "momentum": 0.1, "confidence": 0.991, "coverage": 1, "pe_ratio": 11.9897, "earnings_yield": 0.1033, "shareholder_yield": 0.0114, "roe": 0.0659, "momentum_12_1": -0.2106 }, { "week_end_date": "2026-07-12", "price": 4.88, "os": 0.88, "value": 0.95, "quality": 0.77, "momentum": 0.25, "confidence": 0.98, "coverage": 1, "pe_ratio": 12.6098, "earnings_yield": 0.0993, "shareholder_yield": 0.0108, "roe": 0.0659, "momentum_12_1": -0.1007 }, { "week_end_date": "2026-07-19", "price": 5.23, "os": 0.85, "value": 0.94, "quality": 0.76, "momentum": 0.15, "confidence": 0.969, "coverage": 1, "pe_ratio": 13.5142, "earnings_yield": 0.094, "shareholder_yield": 0.0101, "roe": 0.0659, "momentum_12_1": -0.1941 } ], "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": 57851294, "cost_of_revenue": 26849936, "gross_profit": 31001358, "ebit": 24195264, "ebitda": 41640396, "pretax_income": 20701150, "tax_provision": 4953216, "net_income": 15747933, "net_income_to_common": 15747933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 36315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42115571, "capital_expenditure": 63735530, "free_cash_flow": 105851101, "dividends_paid": 0, "share_repurchases": -1920000, "shares_issued": null, "net_debt_issued": 14644000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57851294, "cost_of_revenue": 26849936, "gross_profit": 31001358, "ebit": 24195264, "ebitda": 41640396, "pretax_income": 20701150, "tax_provision": 4953216, "net_income": 15747933, "net_income_to_common": 15747933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 36315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42115571, "capital_expenditure": 63735530, "free_cash_flow": 105851101, "dividends_paid": 0, "share_repurchases": -1920000, "shares_issued": null, "net_debt_issued": 14644000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57851294, "cost_of_revenue": 26849936, "gross_profit": 31001358, "ebit": 24195264, "ebitda": 41640396, "pretax_income": 20701150, "tax_provision": 4953216, "net_income": 15747933, "net_income_to_common": 15747933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 36315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42115571, "capital_expenditure": 63735530, "free_cash_flow": 105851101, "dividends_paid": 0, "share_repurchases": -1920000, "shares_issued": null, "net_debt_issued": 14644000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57851294, "cost_of_revenue": 26849936, "gross_profit": 31001358, "ebit": 24195264, "ebitda": 41640396, "pretax_income": 20701150, "tax_provision": 4953216, "net_income": 15747933, "net_income_to_common": 15747933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 36315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42115571, "capital_expenditure": 63735530, "free_cash_flow": 105851101, "dividends_paid": 0, "share_repurchases": -1920000, "shares_issued": null, "net_debt_issued": 14644000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57851294, "cost_of_revenue": 26849936, "gross_profit": 31001358, "ebit": 24195264, "ebitda": 41640396, "pretax_income": 20701150, "tax_provision": 4953216, "net_income": 15747933, "net_income_to_common": 15747933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 36315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42115571, "capital_expenditure": 63735530, "free_cash_flow": 105851101, "dividends_paid": 0, "share_repurchases": -1920000, "shares_issued": null, "net_debt_issued": 14644000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57851294, "cost_of_revenue": 26849936, "gross_profit": 31001358, "ebit": 23432134, "ebitda": 40877266, "pretax_income": 20701150, "tax_provision": 4953216, "net_income": 15747933, "net_income_to_common": 15747933, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 36315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42115571, "capital_expenditure": 63735530, "free_cash_flow": 105851101, "dividends_paid": 0, "share_repurchases": -1920000, "shares_issued": null, "net_debt_issued": 14644000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74592000, "cost_of_revenue": 40193000, "gross_profit": 34399000, "ebit": 27443000, "ebitda": 43335000, "pretax_income": 23979000, "tax_provision": 5864000, "net_income": 18115000, "net_income_to_common": 18115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4314000, "total_current_assets": 15019000, "total_assets": 248759000, "short_term_debt": 586000, "long_term_debt": 33240000, "total_debt": 33993000, "total_liabilities": 59952000, "total_equity": 188807000, "shares_outstanding": 35519608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38889000, "capital_expenditure": 31251000, "free_cash_flow": 70140000, "dividends_paid": 0, "share_repurchases": -1154000, "shares_issued": null, "net_debt_issued": 2297000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74592000, "cost_of_revenue": 40193000, "gross_profit": 34399000, "ebit": 27443000, "ebitda": 43335000, "pretax_income": 23979000, "tax_provision": 5864000, "net_income": 18115000, "net_income_to_common": 18115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4314000, "total_current_assets": 15019000, "total_assets": 248759000, "short_term_debt": 586000, "long_term_debt": 33240000, "total_debt": 33993000, "total_liabilities": 59952000, "total_equity": 188807000, "shares_outstanding": 35519608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38889000, "capital_expenditure": 31251000, "free_cash_flow": 70140000, "dividends_paid": 0, "share_repurchases": -1154000, "shares_issued": null, "net_debt_issued": 2297000 } } ], "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": 19569000, "cost_of_revenue": 8006000, "gross_profit": 11563000, "ebit": 6505000, "ebitda": 11577000, "pretax_income": 5408000, "tax_provision": 1381000, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2692000, "total_current_assets": 15195000, "total_assets": 294305000, "short_term_debt": 1367000, "long_term_debt": 47794000, "total_debt": 49510000, "total_liabilities": 85053000, "total_equity": 209252000, "shares_outstanding": 36052000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11050999, "capital_expenditure": 1871999, "free_cash_flow": 12922998, "dividends_paid": 0, "share_repurchases": -202000, "shares_issued": 3000, "net_debt_issued": -1401000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19569000, "cost_of_revenue": 8006000, "gross_profit": 11563000, "ebit": 6505000, "ebitda": 11577000, "pretax_income": 5408000, "tax_provision": 1381000, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2692000, "total_current_assets": 15195000, "total_assets": 294305000, "short_term_debt": 1367000, "long_term_debt": 47794000, "total_debt": 49510000, "total_liabilities": 85053000, "total_equity": 209252000, "shares_outstanding": 36052000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11050999, "capital_expenditure": 1871999, "free_cash_flow": 12922998, "dividends_paid": 0, "share_repurchases": -202000, "shares_issued": 3000, "net_debt_issued": -1401000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19569000, "cost_of_revenue": 8006000, "gross_profit": 11563000, "ebit": 6505000, "ebitda": 11577000, "pretax_income": 5408000, "tax_provision": 1381000, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2692000, "total_current_assets": 15195000, "total_assets": 294305000, "short_term_debt": 1367000, "long_term_debt": 47794000, "total_debt": 49510000, "total_liabilities": 85053000, "total_equity": 209252000, "shares_outstanding": 36052000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11050999, "capital_expenditure": 1871999, "free_cash_flow": 12922998, "dividends_paid": 0, "share_repurchases": -202000, "shares_issued": 3000, "net_debt_issued": -1401000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19569000, "cost_of_revenue": 8006000, "gross_profit": 11563000, "ebit": 6505000, "ebitda": 11577000, "pretax_income": 5408000, "tax_provision": 1381000, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2692000, "total_current_assets": 15195000, "total_assets": 294305000, "short_term_debt": 1367000, "long_term_debt": 47794000, "total_debt": 49510000, "total_liabilities": 85053000, "total_equity": 209252000, "shares_outstanding": 36052000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11050999, "capital_expenditure": 1871999, "free_cash_flow": 12922998, "dividends_paid": 0, "share_repurchases": -202000, "shares_issued": 3000, "net_debt_issued": -1401000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19569000, "cost_of_revenue": 8006000, "gross_profit": 11563000, "ebit": 6505000, "ebitda": 11577000, "pretax_income": 5408000, "tax_provision": 1381000, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2692000, "total_current_assets": 15195000, "total_assets": 294305000, "short_term_debt": 1367000, "long_term_debt": 47794000, "total_debt": 49510000, "total_liabilities": 85053000, "total_equity": 209252000, "shares_outstanding": 36052000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11050999, "capital_expenditure": 1871999, "free_cash_flow": 12922998, "dividends_paid": 0, "share_repurchases": -202000, "shares_issued": 3000, "net_debt_issued": -1401000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19569000, "cost_of_revenue": 8006000, "gross_profit": 11563000, "ebit": 9675000, "ebitda": 14747000, "pretax_income": 5408000, "tax_provision": 1381000, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2692000, "total_current_assets": 15195000, "total_assets": 294305000, "short_term_debt": 1367000, "long_term_debt": 47794000, "total_debt": 49510000, "total_liabilities": 85053000, "total_equity": 209252000, "shares_outstanding": 36052000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11050999, "capital_expenditure": 1871999, "free_cash_flow": 12922998, "dividends_paid": 0, "share_repurchases": -202000, "shares_issued": 3000, "net_debt_issued": -1401000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14966572, "cost_of_revenue": 7717837, "gross_profit": 7248735, "ebit": 5271807, "ebitda": 10168942, "pretax_income": 4045239, "tax_provision": 734113, "net_income": 3311125, "net_income_to_common": 3311125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 35427758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13147040, "capital_expenditure": 18715905, "free_cash_flow": 31862945, "dividends_paid": 0, "share_repurchases": -161000, "shares_issued": 54000, "net_debt_issued": 2641000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14966572, "cost_of_revenue": 7717837, "gross_profit": 7248735, "ebit": 5271807, "ebitda": 10168942, "pretax_income": 4045239, "tax_provision": 734113, "net_income": 3311125, "net_income_to_common": 3311125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 35427758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13147040, "capital_expenditure": 18715905, "free_cash_flow": 31862945, "dividends_paid": 0, "share_repurchases": -161000, "shares_issued": 54000, "net_debt_issued": 2641000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14966572, "cost_of_revenue": 7717837, "gross_profit": 7248735, "ebit": 5271807, "ebitda": 10168942, "pretax_income": 4045239, "tax_provision": 734113, "net_income": 3311125, "net_income_to_common": 3311125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 35427758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13147040, "capital_expenditure": 18715905, "free_cash_flow": 31862945, "dividends_paid": 0, "share_repurchases": -161000, "shares_issued": 54000, "net_debt_issued": 2641000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14966572, "cost_of_revenue": 7717837, "gross_profit": 7248735, "ebit": 5271807, "ebitda": 10168942, "pretax_income": 4045239, "tax_provision": 734113, "net_income": 3311125, "net_income_to_common": 3311125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 35427758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13147040, "capital_expenditure": 18715905, "free_cash_flow": 31862945, "dividends_paid": 0, "share_repurchases": -161000, "shares_issued": 54000, "net_debt_issued": 2641000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14966572, "cost_of_revenue": 7717837, "gross_profit": 7248735, "ebit": 5271807, "ebitda": 10168942, "pretax_income": 4045239, "tax_provision": 734113, "net_income": 3311125, "net_income_to_common": 3311125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 35427758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13147040, "capital_expenditure": 18715905, "free_cash_flow": 31862945, "dividends_paid": 0, "share_repurchases": -161000, "shares_issued": 54000, "net_debt_issued": 2641000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14966572, "cost_of_revenue": 7717837, "gross_profit": 7248735, "ebit": 5159101, "ebitda": 10056236, "pretax_income": 4045239, "tax_provision": 734113, "net_income": 3311125, "net_income_to_common": 3311125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791909, "total_current_assets": 12007109, "total_assets": 293407069, "short_term_debt": 1416417, "long_term_debt": 48757000, "total_debt": 50449022, "total_liabilities": 89902093, "total_equity": 203504976, "shares_outstanding": 35427758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13147040, "capital_expenditure": 18715905, "free_cash_flow": 31862945, "dividends_paid": 0, "share_repurchases": -161000, "shares_issued": 54000, "net_debt_issued": 2641000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "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 } }