{ "ticker": { "uuid": "1ab5c0c1-3386-472a-8dfd-1f8a427392b1", "symbol": "RUN", "name": "Sunrun Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/" }, "latest_snapshot": { "ticker": { "uuid": "1ab5c0c1-3386-472a-8dfd-1f8a427392b1", "symbol": "RUN", "name": "Sunrun Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.63, "value": 0.83, "quality": 0.26, "momentum": 0.28, "coverage": 0.879, "confidence": 0.842, "delta": 17 }, "headline_factors": { "price": 9.94, "market_cap": 2371179912.78, "pe_ratio": 4.1732, "earnings_yield": null, "ebitda_to_ev": 0.0413, "shareholder_yield": -0.0076, "roe": 0.1701, "piotroski_f_score": 6, "momentum_12_1": 0.2514, "volatility_252d": 0.7434 }, "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": 4.1732, "ev_ebitda": 24.2117, "earnings_yield": null, "fcf_yield": 0.0873, "shareholder_yield": -0.0076 }, "quality": { "roe": 0.1701, "roic": -0.0016, "gross_margin": 0.3044, "fcf_margin": 0.4997, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.5236, "eps_growth_1y": null, "fcf_growth_1y": -0.2409 }, "momentum": { "price_return_12m": -0.0779, "momentum_12_1": 0.2514, "relative_strength": -0.2942 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.26, "momentum_percentile": 0.28, "growth_composite": 15, "yield_composite": 90, "overall_composite": 37, "os_score": 0.63, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.36, "os": 0.82, "value": 0.79, "quality": 0.25, "momentum": 0.86, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 5.6069, "earnings_yield": null, "shareholder_yield": -0.0057, "roe": 0.1701, "momentum_12_1": 0.7168 }, { "week_end_date": "2026-06-14", "price": 12.89, "os": 0.78, "value": 0.8, "quality": 0.26, "momentum": 0.67, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 5.4117, "earnings_yield": null, "shareholder_yield": -0.0059, "roe": 0.1701, "momentum_12_1": 0.399 }, { "week_end_date": "2026-06-21", "price": 13.52, "os": 0.84, "value": 0.79, "quality": 0.24, "momentum": 0.93, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 5.6762, "earnings_yield": null, "shareholder_yield": -0.0056, "roe": 0.1701, "momentum_12_1": 1.3467 }, { "week_end_date": "2026-06-28", "price": 13.49, "os": 0.82, "value": 0.8, "quality": 0.27, "momentum": 0.84, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 5.6636, "earnings_yield": null, "shareholder_yield": -0.0056, "roe": 0.1701, "momentum_12_1": 1.2503 }, { "week_end_date": "2026-07-05", "price": 12.74, "os": 0.81, "value": 0.8, "quality": 0.27, "momentum": 0.71, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 5.3487, "earnings_yield": null, "shareholder_yield": -0.0059, "roe": 0.1701, "momentum_12_1": 0.2719 }, { "week_end_date": "2026-07-12", "price": 12.47, "os": 0.82, "value": 0.8, "quality": 0.26, "momentum": 0.78, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 5.2353, "earnings_yield": null, "shareholder_yield": -0.0061, "roe": 0.1701, "momentum_12_1": 0.275 }, { "week_end_date": "2026-07-19", "price": 11.85, "os": 0.8, "value": 0.81, "quality": 0.26, "momentum": 0.69, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 4.975, "earnings_yield": null, "shareholder_yield": -0.0064, "roe": 0.1701, "momentum_12_1": 0.3203 }, { "week_end_date": "2026-07-26", "price": 9.94, "os": 0.63, "value": 0.83, "quality": 0.26, "momentum": 0.28, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 4.1732, "earnings_yield": null, "shareholder_yield": -0.0076, "roe": 0.1701, "momentum_12_1": 0.2514 } ], "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": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1818934000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2037719000, "cost_of_revenue": 1709165000, "gross_profit": 328554000, "ebit": -3533668000, "ebitda": -2912792000, "pretax_income": -4382034000, "tax_provision": -26817000, "net_income": -2846167000, "net_income_to_common": -2846167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574956000, "total_current_assets": 1722636000, "total_assets": 19897884000, "short_term_debt": 286494000, "long_term_debt": 12669827000, "total_debt": 13022460000, "total_liabilities": 15733674000, "total_equity": 2554207000, "shares_outstanding": 222215000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -766153000, "capital_expenditure": 2701024000, "free_cash_flow": 1934871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2019437000 } } ], "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": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14874268000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1275000, "net_debt_issued": 44631000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "ebit": 121751000, "ebitda": 322902000, "pretax_income": -134672000, "tax_provision": 40434000, "net_income": 103574000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96948000, "capital_expenditure": 774000, "free_cash_flow": 97722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7629000, "net_debt_issued": 12345000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "ebit": 121751000, "ebitda": 322902000, "pretax_income": -134672000, "tax_provision": 40434000, "net_income": 103574000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96948000, "capital_expenditure": 774000, "free_cash_flow": 97722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7629000, "net_debt_issued": 12345000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "ebit": 121751000, "ebitda": 322902000, "pretax_income": -134672000, "tax_provision": 40434000, "net_income": 103574000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96948000, "capital_expenditure": 774000, "free_cash_flow": 97722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7629000, "net_debt_issued": 12345000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "ebit": 121751000, "ebitda": 322902000, "pretax_income": -134672000, "tax_provision": 40434000, "net_income": 103574000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96948000, "capital_expenditure": 774000, "free_cash_flow": 97722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7629000, "net_debt_issued": 12345000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "ebit": 121751000, "ebitda": 322902000, "pretax_income": -134672000, "tax_provision": 40434000, "net_income": 103574000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14886097000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96948000, "capital_expenditure": 774000, "free_cash_flow": 97722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7629000, "net_debt_issued": 12345000 } } ] }, "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": "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 } }