{ "ticker": { "uuid": "18e13244-fdb8-4a52-a1ad-eaec590a2286", "symbol": "TALO", "name": "Talos Energy", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e13244-fdb8-4a52-a1ad-eaec590a2286/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e13244-fdb8-4a52-a1ad-eaec590a2286/" }, "latest_snapshot": { "ticker": { "uuid": "18e13244-fdb8-4a52-a1ad-eaec590a2286", "symbol": "TALO", "name": "Talos Energy", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e13244-fdb8-4a52-a1ad-eaec590a2286/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e13244-fdb8-4a52-a1ad-eaec590a2286/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.85, "value": 0.87, "quality": 0.16, "momentum": 0.89, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 14.93, "market_cap": 2492202462.74, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1149, "shareholder_yield": 0.0563, "roe": -0.3962, "piotroski_f_score": 5, "momentum_12_1": 0.5154, "volatility_252d": 0.4343 }, "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": 8.7054, "earnings_yield": null, "fcf_yield": 0.4023, "shareholder_yield": 0.0563 }, "quality": { "roe": -0.3962, "roic": -0.2062, "gross_margin": 0.0682, "fcf_margin": 0.7744, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.1543, "eps_growth_1y": null, "fcf_growth_1y": -0.1718 }, "momentum": { "price_return_12m": 0.6985, "momentum_12_1": 0.5154, "relative_strength": 0.5302 }, "scores": { "value_percentile": 0.87, "quality_percentile": 0.16, "momentum_percentile": 0.89, "growth_composite": 86, "yield_composite": 22, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.44, "os": 0.85, "value": 0.87, "quality": 0.19, "momentum": 0.9, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0582, "roe": -0.3962, "momentum_12_1": 0.8691 }, { "week_end_date": "2026-06-14", "price": 14.96, "os": 0.85, "value": 0.87, "quality": 0.2, "momentum": 0.9, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0562, "roe": -0.3962, "momentum_12_1": 0.7529 }, { "week_end_date": "2026-06-21", "price": 13.77, "os": 0.85, "value": 0.88, "quality": 0.2, "momentum": 0.84, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0611, "roe": -0.3962, "momentum_12_1": 0.7118 }, { "week_end_date": "2026-06-28", "price": 13.32, "os": 0.87, "value": 0.89, "quality": 0.2, "momentum": 0.93, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0631, "roe": -0.3962, "momentum_12_1": 0.6881 }, { "week_end_date": "2026-07-05", "price": 13.59, "os": 0.85, "value": 0.89, "quality": 0.19, "momentum": 0.87, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0619, "roe": -0.3962, "momentum_12_1": 0.6655 }, { "week_end_date": "2026-07-12", "price": 13.5, "os": 0.85, "value": 0.89, "quality": 0.21, "momentum": 0.79, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0623, "roe": -0.3962, "momentum_12_1": 0.6386 }, { "week_end_date": "2026-07-19", "price": 14.92, "os": 0.85, "value": 0.87, "quality": 0.16, "momentum": 0.9, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0564, "roe": -0.3962, "momentum_12_1": 0.62 }, { "week_end_date": "2026-07-26", "price": 14.93, "os": 0.85, "value": 0.87, "quality": 0.16, "momentum": 0.89, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0563, "roe": -0.3962, "momentum_12_1": 0.5154 } ], "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": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": -119459000, "shares_issued": 0, "net_debt_issued": -19589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": -119459000, "shares_issued": 0, "net_debt_issued": -19589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": -119459000, "shares_issued": 0, "net_debt_issued": -19589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": -119459000, "shares_issued": 0, "net_debt_issued": -19589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": -119459000, "shares_issued": 0, "net_debt_issued": -19589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": -119459000, "shares_issued": 0, "net_debt_issued": -19589000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1973568000, "cost_of_revenue": 1590976000, "gross_profit": 382592000, "ebit": 116248000, "ebitda": 1257410000, "pretax_income": -71390000, "tax_provision": 5003000, "net_income": -76393000, "net_income_to_common": -76393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108172000, "total_current_assets": 659383000, "total_assets": 6191795000, "short_term_debt": 3837000, "long_term_debt": 1221399000, "total_debt": 1240725000, "total_liabilities": 3432090000, "total_equity": 2759705000, "shares_outstanding": 175605000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 962593000, "capital_expenditure": 508914000, "free_cash_flow": 1471507000, "dividends_paid": null, "share_repurchases": -45181000, "shares_issued": 387717000, "net_debt_issued": 135050000 } } ], "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": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": -360473999, "ebitda": -95151000, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174001000, "capital_expenditure": 152422000, "free_cash_flow": 326423000, "dividends_paid": null, "share_repurchases": -38203000, "shares_issued": null, "net_debt_issued": -5217000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": -360473999, "ebitda": -95151000, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174001000, "capital_expenditure": 152422000, "free_cash_flow": 326423000, "dividends_paid": null, "share_repurchases": -38203000, "shares_issued": null, "net_debt_issued": -5217000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": -360473999, "ebitda": -95151000, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174001000, "capital_expenditure": 152422000, "free_cash_flow": 326423000, "dividends_paid": null, "share_repurchases": -38203000, "shares_issued": null, "net_debt_issued": -5217000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": -360473999, "ebitda": -95151000, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174001000, "capital_expenditure": 152422000, "free_cash_flow": 326423000, "dividends_paid": null, "share_repurchases": -38203000, "shares_issued": null, "net_debt_issued": -5217000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": -360473999, "ebitda": -95151000, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174001000, "capital_expenditure": 152422000, "free_cash_flow": 326423000, "dividends_paid": null, "share_repurchases": -38203000, "shares_issued": null, "net_debt_issued": -5217000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": -360473999, "ebitda": -95151000, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174001000, "capital_expenditure": 152422000, "free_cash_flow": 326423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": 25592000, "ebitda": 290914999, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1242152000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167083000, "capital_expenditure": 152422000, "free_cash_flow": 319505000, "dividends_paid": null, "share_repurchases": -38203000, "shares_issued": null, "net_debt_issued": -5217000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "ebit": -129379000, "ebitda": 145435000, "pretax_income": -252059000, "tax_provision": -48448000, "net_income": -204642000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 120268000, "free_cash_flow": 322048000, "dividends_paid": null, "share_repurchases": -16456000, "shares_issued": 0, "net_debt_issued": -5045000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "ebit": -129379000, "ebitda": 145435000, "pretax_income": -252059000, "tax_provision": -48448000, "net_income": -204642000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 120268000, "free_cash_flow": 322048000, "dividends_paid": null, "share_repurchases": -16456000, "shares_issued": 0, "net_debt_issued": -5045000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "ebit": -129379000, "ebitda": 145435000, "pretax_income": -252059000, "tax_provision": -48448000, "net_income": -204642000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 120268000, "free_cash_flow": 322048000, "dividends_paid": null, "share_repurchases": -16456000, "shares_issued": 0, "net_debt_issued": -5045000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "ebit": -129379000, "ebitda": 145435000, "pretax_income": -252059000, "tax_provision": -48448000, "net_income": -204642000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 120268000, "free_cash_flow": 322048000, "dividends_paid": null, "share_repurchases": -16456000, "shares_issued": 0, "net_debt_issued": -5045000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "ebit": -129379000, "ebitda": 145435000, "pretax_income": -252059000, "tax_provision": -48448000, "net_income": -204642000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1241802000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 120268000, "free_cash_flow": 322048000, "dividends_paid": null, "share_repurchases": -16456000, "shares_issued": 0, "net_debt_issued": -5045000 } } ] }, "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": "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 } }