{ "ticker": { "uuid": "026a0447-0220-41e4-8425-f9a16c5e8159", "symbol": "NFE", "name": "New Fortress Energy LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/026a0447-0220-41e4-8425-f9a16c5e8159/", "api_url": "https://sharemaestro.com/factors/api/tickers/026a0447-0220-41e4-8425-f9a16c5e8159/" }, "latest_snapshot": { "ticker": { "uuid": "026a0447-0220-41e4-8425-f9a16c5e8159", "symbol": "NFE", "name": "New Fortress Energy LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/026a0447-0220-41e4-8425-f9a16c5e8159/", "api_url": "https://sharemaestro.com/factors/api/tickers/026a0447-0220-41e4-8425-f9a16c5e8159/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.48, "value": 0.48, "quality": 0.46, "momentum": 0.48, "coverage": 0.788, "confidence": 0.755, "delta": -1 }, "headline_factors": { "price": 0.35, "market_cap": 100800467.98, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0346, "roe": 11.3401, "piotroski_f_score": 2, "momentum_12_1": -0.911, "volatility_252d": 1.337 }, "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": null, "earnings_yield": null, "fcf_yield": -0.0242, "shareholder_yield": 0.0346 }, "quality": { "roe": 11.3401, "roic": -0.0549, "gross_margin": 0.0526, "fcf_margin": -0.167, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.4129, "eps_growth_1y": null, "fcf_growth_1y": -1.0762 }, "momentum": { "price_return_12m": -0.9065, "momentum_12_1": -0.911, "relative_strength": -1.1228 }, "scores": { "value_percentile": 0.48, "quality_percentile": 0.46, "momentum_percentile": 0.48, "growth_composite": 52, "yield_composite": 51, "overall_composite": 52, "os_score": 0.48, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.5, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.52, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0242, "roe": 11.3401, "momentum_12_1": -0.7643 }, { "week_end_date": "2026-06-14", "price": 0.51, "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.51, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0239, "roe": 11.3401, "momentum_12_1": -0.7462 }, { "week_end_date": "2026-06-21", "price": 0.43, "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.51, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0282, "roe": 11.3401, "momentum_12_1": -0.7157 }, { "week_end_date": "2026-06-28", "price": 0.34, "os": 0.24, "value": 0.38, "quality": 0.37, "momentum": 0.36, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0363, "roe": 11.3401, "momentum_12_1": -0.7757 }, { "week_end_date": "2026-07-05", "price": 0.36, "os": 0.72, "value": 0.6, "quality": 0.59, "momentum": 0.6, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0339, "roe": 11.3401, "momentum_12_1": -0.8772 }, { "week_end_date": "2026-07-12", "price": 0.36, "os": 0.4, "value": 0.44, "quality": 0.43, "momentum": 0.45, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0343, "roe": 11.3401, "momentum_12_1": -0.8771 }, { "week_end_date": "2026-07-19", "price": 0.36, "os": 0.47, "value": 0.48, "quality": 0.46, "momentum": 0.47, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0342, "roe": 11.3401, "momentum_12_1": -0.9052 }, { "week_end_date": "2026-07-26", "price": 0.35, "os": 0.48, "value": 0.48, "quality": 0.46, "momentum": 0.48, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0346, "roe": 11.3401, "momentum_12_1": -0.911 } ], "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": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -992758000, "ebitda": -750412000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -992758000, "ebitda": -750412000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -992758000, "ebitda": -750412000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -992758000, "ebitda": -750412000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -992758000, "ebitda": -750412000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -992758000, "ebitda": -750412000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1504037000, "cost_of_revenue": 1367216000, "gross_profit": 136821000, "ebit": -170621000, "ebitda": 71725000, "pretax_income": -1770603000, "tax_provision": 61350000, "net_income": -1843606000, "net_income_to_common": -1843606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356942000, "total_current_assets": 1308220000, "total_assets": 10555623000, "short_term_debt": 7145734000, "long_term_debt": 1105442000, "total_debt": 8569995000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 278474487, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -583382000, "capital_expenditure": 650811000, "free_cash_flow": 67429000, "dividends_paid": 3472000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -231346000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2364860000, "cost_of_revenue": 1260053000, "gross_profit": 1104807000, "ebit": 95291000, "ebitda": 257816000, "pretax_income": -172878000, "tax_provision": 69509000, "net_income": -249039000, "net_income_to_common": -249039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 492881000, "total_current_assets": 1610110000, "total_assets": 12867496000, "short_term_debt": 667494000, "long_term_debt": 8355703000, "total_debt": 9498358000, "total_liabilities": 10868408000, "total_equity": 1876428000, "shares_outstanding": 218622000, "goodwill_and_intangibles": 945860000 }, "cash_flow": { "operating_cash_flow": 586742000, "capital_expenditure": 2621234000, "free_cash_flow": 3207976000, "dividends_paid": 65310000, "share_repurchases": null, "shares_issued": 386583000, "net_debt_issued": 2064265000 } } ], "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": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -180884000, "ebitda": -129458000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -180884000, "ebitda": -129458000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -180884000, "ebitda": -129458000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -180884000, "ebitda": -129458000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -180884000, "ebitda": -129458000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -180884000, "ebitda": -129458000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 226953000, "cost_of_revenue": 289686000, "gross_profit": -62733000, "ebit": -110227000, "ebitda": -58801000, "pretax_income": -369063000, "tax_provision": 31541000, "net_income": -399945000, "net_income_to_common": -399945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92389000, "total_current_assets": 1158748000, "total_assets": 10394338000, "short_term_debt": 7208227000, "long_term_debt": 1105839000, "total_debt": 8573893000, "total_liabilities": 10449374000, "total_equity": -180242000, "shares_outstanding": 285702846, "goodwill_and_intangibles": 192409000 }, "cash_flow": { "operating_cash_flow": -120369000, "capital_expenditure": 43566000, "free_cash_flow": -76803000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -906000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404442000, "cost_of_revenue": 261638000, "gross_profit": 142804000, "ebit": -7278000, "ebitda": -575714000, "pretax_income": -758997000, "tax_provision": null, "net_income": -789734000, "net_income_to_common": -789734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226453000, "total_current_assets": 1328698000, "total_assets": 10555623000, "short_term_debt": 7073477000, "long_term_debt": 1105442000, "total_debt": 1105442000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 284552811, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -8195000, "capital_expenditure": 0, "free_cash_flow": -8195000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -14520000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404442000, "cost_of_revenue": 261638000, "gross_profit": 142804000, "ebit": -7278000, "ebitda": -575714000, "pretax_income": -758997000, "tax_provision": null, "net_income": -789734000, "net_income_to_common": -789734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226453000, "total_current_assets": 1328698000, "total_assets": 10555623000, "short_term_debt": 7073477000, "long_term_debt": 1105442000, "total_debt": 1105442000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 284552811, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -8195000, "capital_expenditure": 0, "free_cash_flow": -8195000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -14520000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404442000, "cost_of_revenue": 261638000, "gross_profit": 142804000, "ebit": -7278000, "ebitda": -575714000, "pretax_income": -758997000, "tax_provision": null, "net_income": -789734000, "net_income_to_common": -789734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226453000, "total_current_assets": 1328698000, "total_assets": 10555623000, "short_term_debt": 7073477000, "long_term_debt": 1105442000, "total_debt": 1105442000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 284552811, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -8195000, "capital_expenditure": 0, "free_cash_flow": -8195000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -14520000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404442000, "cost_of_revenue": 261638000, "gross_profit": 142804000, "ebit": -7278000, "ebitda": -575714000, "pretax_income": -758997000, "tax_provision": null, "net_income": -789734000, "net_income_to_common": -789734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226453000, "total_current_assets": 1328698000, "total_assets": 10555623000, "short_term_debt": 7073477000, "long_term_debt": 1105442000, "total_debt": 1105442000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 284552811, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -8195000, "capital_expenditure": 0, "free_cash_flow": -8195000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -14520000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404442000, "cost_of_revenue": 261638000, "gross_profit": 142804000, "ebit": -7278000, "ebitda": -575714000, "pretax_income": -758997000, "tax_provision": null, "net_income": -789734000, "net_income_to_common": -789734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226453000, "total_current_assets": 1328698000, "total_assets": 10555623000, "short_term_debt": 7073477000, "long_term_debt": 1105442000, "total_debt": 1105442000, "total_liabilities": 10245992000, "total_equity": 182647000, "shares_outstanding": 284552811, "goodwill_and_intangibles": 187596000 }, "cash_flow": { "operating_cash_flow": -8195000, "capital_expenditure": 0, "free_cash_flow": -8195000, "dividends_paid": 453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -14520000 } } ] }, "strategy_matches": [ { "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/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "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 } }