{ "ticker": { "uuid": "00195b94-56e2-484e-b914-5183cf626108", "symbol": "ELAN", "name": "Elanco Animal Health", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/00195b94-56e2-484e-b914-5183cf626108/", "api_url": "https://sharemaestro.com/factors/api/tickers/00195b94-56e2-484e-b914-5183cf626108/" }, "latest_snapshot": { "ticker": { "uuid": "00195b94-56e2-484e-b914-5183cf626108", "symbol": "ELAN", "name": "Elanco Animal Health", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/00195b94-56e2-484e-b914-5183cf626108/", "api_url": "https://sharemaestro.com/factors/api/tickers/00195b94-56e2-484e-b914-5183cf626108/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.18, "value": 0.12, "quality": 0.24, "momentum": 0.89, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 24.91, "market_cap": 12441289112.53, "pe_ratio": null, "earnings_yield": 0.0046, "ebitda_to_ev": 0.0477, "shareholder_yield": 0, "roe": -0.0372, "piotroski_f_score": 6, "momentum_12_1": 0.6468, "volatility_252d": 0.3925 }, "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": null, "ev_ebitda": 20.948, "earnings_yield": 0.0046, "fcf_yield": 0.0524, "shareholder_yield": 0 }, "quality": { "roe": -0.0372, "roic": 0.0054, "gross_margin": 0.4944, "fcf_margin": 0.1715, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1053, "eps_growth_1y": null, "fcf_growth_1y": 0.1509 }, "momentum": { "price_return_12m": 0.6696, "momentum_12_1": 0.6468, "relative_strength": 0.5013 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.24, "momentum_percentile": 0.89, "growth_composite": 30, "yield_composite": 69, "overall_composite": 82, "os_score": 0.18, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.63, "os": 0.19, "value": 0.13, "quality": 0.25, "momentum": 0.88, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0048, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.7014 }, { "week_end_date": "2026-06-14", "price": 24.17, "os": 0.2, "value": 0.13, "quality": 0.26, "momentum": 0.89, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0047, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.4381 }, { "week_end_date": "2026-06-21", "price": 24.22, "os": 0.19, "value": 0.12, "quality": 0.27, "momentum": 0.88, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0047, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.6144 }, { "week_end_date": "2026-06-28", "price": 24.57, "os": 0.22, "value": 0.13, "quality": 0.25, "momentum": 0.94, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0046, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.669 }, { "week_end_date": "2026-07-05", "price": 25, "os": 0.2, "value": 0.13, "quality": 0.27, "momentum": 0.89, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0045, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.6141 }, { "week_end_date": "2026-07-12", "price": 24.82, "os": 0.17, "value": 0.13, "quality": 0.25, "momentum": 0.82, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0046, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.6221 }, { "week_end_date": "2026-07-19", "price": 25.83, "os": 0.18, "value": 0.12, "quality": 0.24, "momentum": 0.9, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0044, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.6387 }, { "week_end_date": "2026-07-26", "price": 24.91, "os": 0.18, "value": 0.12, "quality": 0.24, "momentum": 0.89, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0046, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.6468 } ], "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": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -563000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4439000000, "cost_of_revenue": 2530000000, "gross_profit": 1909000000, "ebit": 827000000, "ebitda": 1489000000, "pretax_income": 488000000, "tax_provision": 150000000, "net_income": 338000000, "net_income_to_common": 338000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468000000, "total_current_assets": 3215000000, "total_assets": 12614000000, "short_term_debt": 44000000, "long_term_debt": 4277000000, "total_debt": 4321000000, "total_liabilities": 6518000000, "total_equity": 6096000000, "shares_outstanding": 497300000, "goodwill_and_intangibles": 8095000000 }, "cash_flow": { "operating_cash_flow": 541000000, "capital_expenditure": 147000000, "free_cash_flow": 688000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1475000000 } } ], "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": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 144000000, "ebitda": 316000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 144000000, "ebitda": 316000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 144000000, "ebitda": 316000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 144000000, "ebitda": 316000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 144000000, "ebitda": 316000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 144000000, "ebitda": 316000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 307000000, "ebitda": 307000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "ebit": -168000000, "ebitda": 6000000, "pretax_income": -259000000, "tax_provision": 17000000, "net_income": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 62000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "ebit": -168000000, "ebitda": 6000000, "pretax_income": -259000000, "tax_provision": 17000000, "net_income": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 62000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "ebit": -168000000, "ebitda": 6000000, "pretax_income": -259000000, "tax_provision": 17000000, "net_income": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 62000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "ebit": -168000000, "ebitda": 6000000, "pretax_income": -259000000, "tax_provision": 17000000, "net_income": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 62000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "ebit": -168000000, "ebitda": 6000000, "pretax_income": -259000000, "tax_provision": 17000000, "net_income": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 62000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 } } ] }, "strategy_matches": [ { "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }