{ "ticker": { "uuid": "19b3c718-3be1-4e7f-9d25-c02e7f628f2c", "symbol": "UAA", "name": "Under Armour Inc A", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/19b3c718-3be1-4e7f-9d25-c02e7f628f2c/", "api_url": "https://sharemaestro.com/factors/api/tickers/19b3c718-3be1-4e7f-9d25-c02e7f628f2c/" }, "latest_snapshot": { "ticker": { "uuid": "19b3c718-3be1-4e7f-9d25-c02e7f628f2c", "symbol": "UAA", "name": "Under Armour Inc A", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/19b3c718-3be1-4e7f-9d25-c02e7f628f2c/", "api_url": "https://sharemaestro.com/factors/api/tickers/19b3c718-3be1-4e7f-9d25-c02e7f628f2c/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.08, "value": 0.34, "quality": 0.07, "momentum": 0.21, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 7.03, "market_cap": 2997063990.76, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0076, "roe": -0.3504, "piotroski_f_score": 3, "momentum_12_1": -0.144, "volatility_252d": 0.5465 }, "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": 0.0026, "shareholder_yield": 0.0076 }, "quality": { "roe": -0.3504, "roic": -0.04, "gross_margin": 0.4586, "fcf_margin": 0.0024, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0351, "eps_growth_1y": null, "fcf_growth_1y": -0.8904 }, "momentum": { "price_return_12m": -0.0448, "momentum_12_1": -0.144, "relative_strength": -0.2131 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.07, "momentum_percentile": 0.21, "growth_composite": 80, "yield_composite": 75, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.56, "os": 0.29, "value": 0.65, "quality": 0.09, "momentum": 0.18, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0096, "roe": -0.3504, "momentum_12_1": -0.046 }, { "week_end_date": "2026-06-14", "price": 6.05, "os": 0.29, "value": 0.64, "quality": 0.09, "momentum": 0.21, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0088, "roe": -0.3504, "momentum_12_1": -0.2242 }, { "week_end_date": "2026-06-21", "price": 6.06, "os": 0.26, "value": 0.64, "quality": 0.09, "momentum": 0.15, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0088, "roe": -0.3504, "momentum_12_1": -0.2176 }, { "week_end_date": "2026-06-28", "price": 6.3, "os": 0.09, "value": 0.37, "quality": 0.09, "momentum": 0.24, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0085, "roe": -0.3504, "momentum_12_1": -0.148 }, { "week_end_date": "2026-07-05", "price": 6.63, "os": 0.08, "value": 0.36, "quality": 0.09, "momentum": 0.19, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0081, "roe": -0.3504, "momentum_12_1": -0.218 }, { "week_end_date": "2026-07-12", "price": 6.79, "os": 0.07, "value": 0.36, "quality": 0.09, "momentum": 0.16, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0079, "roe": -0.3504, "momentum_12_1": -0.1168 }, { "week_end_date": "2026-07-19", "price": 7.43, "os": 0.08, "value": 0.33, "quality": 0.08, "momentum": 0.26, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0072, "roe": -0.3504, "momentum_12_1": -0.1166 }, { "week_end_date": "2026-07-26", "price": 7.03, "os": 0.08, "value": 0.34, "quality": 0.07, "momentum": 0.21, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0076, "roe": -0.3504, "momentum_12_1": -0.144 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -170603000, "ebitda": -60980000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": 2190000, "net_debt_issued": 600000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -170603000, "ebitda": -60980000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": 2190000, "net_debt_issued": 600000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -170603000, "ebitda": -60980000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": 2190000, "net_debt_issued": 600000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -170603000, "ebitda": -60980000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": 2190000, "net_debt_issued": 600000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -170603000, "ebitda": -60980000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": 2190000, "net_debt_issued": 600000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -170603000, "ebitda": -60980000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 905935000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -35393000, "ebitda": 74230000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": 2190000, "net_debt_issued": 600000000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5165664000, "cost_of_revenue": 2692188000, "gross_profit": 2473476000, "ebit": -198078000, "ebitda": -62274000, "pretax_income": -204157000, "tax_provision": -2890000, "net_income": -201267000, "net_income_to_common": -201267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 501361000, "total_current_assets": 2329097000, "total_assets": 4300871000, "short_term_debt": 130050000, "long_term_debt": 595125000, "total_debt": 1299452000, "total_liabilities": 2410593000, "total_equity": 1890278000, "shares_outstanding": 432245000, "goodwill_and_intangibles": 492856000 }, "cash_flow": { "operating_cash_flow": -59319000, "capital_expenditure": 168684000, "free_cash_flow": 109365000, "dividends_paid": null, "share_repurchases": -90000000, "shares_issued": 2494000, "net_debt_issued": -80919000 } } ], "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": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -33784000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -332167000, "capital_expenditure": 15107000, "free_cash_flow": -317060000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 533000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -33784000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -332167000, "capital_expenditure": 15107000, "free_cash_flow": -317060000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 533000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -33784000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -332167000, "capital_expenditure": 15107000, "free_cash_flow": -317060000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 533000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -33784000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -332167000, "capital_expenditure": 15107000, "free_cash_flow": -317060000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 533000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -33784000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -332167000, "capital_expenditure": 15107000, "free_cash_flow": -317060000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 533000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -33784000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 905935000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -324775000, "capital_expenditure": 15107000, "free_cash_flow": -309668000, "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": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -25696000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1939633000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -324775000, "capital_expenditure": 15107000, "free_cash_flow": -309668000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 533000, "net_debt_issued": 200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "ebit": -151340000, "ebitda": -124050000, "pretax_income": -160223000, "tax_provision": 270604000, "net_income": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464648000, "total_current_assets": 2989031000, "total_assets": 4629983000, "short_term_debt": 740338000, "long_term_debt": 390049000, "total_debt": 1688520000, "total_liabilities": 3194924000, "total_equity": 1435059000, "shares_outstanding": 424845000, "goodwill_and_intangibles": 499587000 }, "cash_flow": { "operating_cash_flow": 278057000, "capital_expenditure": 16117000, "free_cash_flow": 294174000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 483000, "net_debt_issued": -200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "ebit": -151340000, "ebitda": -124050000, "pretax_income": -160223000, "tax_provision": 270604000, "net_income": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464648000, "total_current_assets": 2989031000, "total_assets": 4629983000, "short_term_debt": 740338000, "long_term_debt": 390049000, "total_debt": 1688520000, "total_liabilities": 3194924000, "total_equity": 1435059000, "shares_outstanding": 424845000, "goodwill_and_intangibles": 499587000 }, "cash_flow": { "operating_cash_flow": 278057000, "capital_expenditure": 16117000, "free_cash_flow": 294174000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 483000, "net_debt_issued": -200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "ebit": -151340000, "ebitda": -124050000, "pretax_income": -160223000, "tax_provision": 270604000, "net_income": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464648000, "total_current_assets": 2989031000, "total_assets": 4629983000, "short_term_debt": 740338000, "long_term_debt": 390049000, "total_debt": 1688520000, "total_liabilities": 3194924000, "total_equity": 1435059000, "shares_outstanding": 424845000, "goodwill_and_intangibles": 499587000 }, "cash_flow": { "operating_cash_flow": 278057000, "capital_expenditure": 16117000, "free_cash_flow": 294174000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 483000, "net_debt_issued": -200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "ebit": -151340000, "ebitda": -124050000, "pretax_income": -160223000, "tax_provision": 270604000, "net_income": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464648000, "total_current_assets": 2989031000, "total_assets": 4629983000, "short_term_debt": 740338000, "long_term_debt": 390049000, "total_debt": 1688520000, "total_liabilities": 3194924000, "total_equity": 1435059000, "shares_outstanding": 424845000, "goodwill_and_intangibles": 499587000 }, "cash_flow": { "operating_cash_flow": 278057000, "capital_expenditure": 16117000, "free_cash_flow": 294174000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 483000, "net_debt_issued": -200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "ebit": -151340000, "ebitda": -124050000, "pretax_income": -160223000, "tax_provision": 270604000, "net_income": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464648000, "total_current_assets": 2989031000, "total_assets": 4629983000, "short_term_debt": 740338000, "long_term_debt": 390049000, "total_debt": 1688520000, "total_liabilities": 3194924000, "total_equity": 1435059000, "shares_outstanding": 424845000, "goodwill_and_intangibles": 499587000 }, "cash_flow": { "operating_cash_flow": 278057000, "capital_expenditure": 16117000, "free_cash_flow": 294174000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 483000, "net_debt_issued": -200000000 } } ] }, "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/" } ], "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 } }