{ "ticker": { "uuid": "23c8db0c-1f1f-45d7-b264-386db9fc4325", "symbol": "NBIS", "name": "Nebius Group N.V.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/23c8db0c-1f1f-45d7-b264-386db9fc4325/", "api_url": "https://sharemaestro.com/factors/api/tickers/23c8db0c-1f1f-45d7-b264-386db9fc4325/" }, "latest_snapshot": { "ticker": { "uuid": "23c8db0c-1f1f-45d7-b264-386db9fc4325", "symbol": "NBIS", "name": "Nebius Group N.V.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/23c8db0c-1f1f-45d7-b264-386db9fc4325/", "api_url": "https://sharemaestro.com/factors/api/tickers/23c8db0c-1f1f-45d7-b264-386db9fc4325/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.52, "value": 0.05, "quality": 0.91, "momentum": 0.98, "coverage": 0.939, "confidence": 0.889, "delta": 1 }, "headline_factors": { "price": 190.41, "market_cap": 48344755119.54, "pe_ratio": 57.801, "earnings_yield": 0.0171, "ebitda_to_ev": 0.0282, "shareholder_yield": -0.0238, "roe": 0.1155, "piotroski_f_score": 7, "momentum_12_1": 3.1465, "volatility_252d": 0.9249 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 57.801, "ev_ebitda": 35.4033, "earnings_yield": 0.0171, "fcf_yield": 0.1817, "shareholder_yield": -0.0238 }, "quality": { "roe": 0.1155, "roic": 0.0829, "gross_margin": 0.4791, "fcf_margin": 10.0641, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 4.9153, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 2.6617, "momentum_12_1": 3.1465, "relative_strength": 2.4856 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.91, "momentum_percentile": 0.98, "growth_composite": 34, "yield_composite": 91, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.939, "signal_confidence": 0.889 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 227.81, "os": 0.51, "value": 0.04, "quality": 0.89, "momentum": 0.98, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 69.1542, "earnings_yield": 0.0144, "shareholder_yield": -0.0199, "roe": 0.1155, "momentum_12_1": 2.6671 }, { "week_end_date": "2026-06-14", "price": 232.36, "os": 0.52, "value": 0.04, "quality": 0.9, "momentum": 0.98, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 70.5354, "earnings_yield": 0.0141, "shareholder_yield": -0.0195, "roe": 0.1155, "momentum_12_1": 3.6667 }, { "week_end_date": "2026-06-21", "price": 286.69, "os": 0.51, "value": 0.03, "quality": 0.91, "momentum": 0.98, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 87.0278, "earnings_yield": 0.0114, "shareholder_yield": -0.0158, "roe": 0.1155, "momentum_12_1": 3.4772 }, { "week_end_date": "2026-06-28", "price": 240.3, "os": 0.48, "value": 0.04, "quality": 0.9, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 72.9456, "earnings_yield": 0.0136, "shareholder_yield": -0.0188, "roe": 0.1155, "momentum_12_1": 3.4578 }, { "week_end_date": "2026-07-05", "price": 215.62, "os": 0.52, "value": 0.05, "quality": 0.9, "momentum": 0.98, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 65.4538, "earnings_yield": 0.0152, "shareholder_yield": -0.021, "roe": 0.1155, "momentum_12_1": 3.5335 }, { "week_end_date": "2026-07-12", "price": 219.65, "os": 0.51, "value": 0.04, "quality": 0.9, "momentum": 0.98, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 66.6771, "earnings_yield": 0.0149, "shareholder_yield": -0.0206, "roe": 0.1155, "momentum_12_1": 4.2451 }, { "week_end_date": "2026-07-19", "price": 177.71, "os": 0.54, "value": 0.06, "quality": 0.91, "momentum": 0.98, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 53.9458, "earnings_yield": 0.0183, "shareholder_yield": -0.0255, "roe": 0.1155, "momentum_12_1": 4.4308 }, { "week_end_date": "2026-07-26", "price": 187.77, "os": 0.53, "value": 0.05, "quality": 0.91, "momentum": 0.98, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 56.9996, "earnings_yield": 0.0174, "shareholder_yield": -0.0241, "roe": 0.1155, "momentum_12_1": 3.6778 }, { "week_end_date": "2026-08-02", "price": 190.41, "os": 0.52, "value": 0.05, "quality": 0.91, "momentum": 0.98, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 57.801, "earnings_yield": 0.0171, "shareholder_yield": -0.0238, "roe": 0.1155, "momentum_12_1": 3.1465 } ], "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": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": 90800000, "ebitda": 494800000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 109400000, "long_term_debt": 4103200000, "total_debt": 4973100000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 529799999, "cost_of_revenue": 166200000, "gross_profit": 363600000, "ebit": -596200000, "ebitda": -192200000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 101700000, "net_income_to_common": 101700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 24500000, "long_term_debt": 4103200000, "total_debt": 4888200000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253048000, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 4066000000, "free_cash_flow": 4450800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150000000, "net_debt_issued": 4161700000 } } ], "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": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 112600000, "long_term_debt": 8432000000, "total_debt": 9590400000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 112600000, "long_term_debt": 8432000000, "total_debt": 9590400000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 112600000, "long_term_debt": 8432000000, "total_debt": 9590400000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 18400000, "long_term_debt": 8432000000, "total_debt": 9496200000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 18400000, "long_term_debt": 8432000000, "total_debt": 9496200000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 18400000, "long_term_debt": 8432000000, "total_debt": 9496200000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": 679100000, "ebitda": 920900000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 18400000, "long_term_debt": 8432000000, "total_debt": 9496200000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 315800000, "gross_profit": 83200000, "ebit": -128000000, "ebitda": 113800000, "pretax_income": 615400000, "tax_provision": -5800000, "net_income": 621200000, "net_income_to_common": 621200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9298200000, "total_current_assets": 11238300000, "total_assets": 22303300000, "short_term_debt": 18400000, "long_term_debt": 8432000000, "total_debt": 9496200000, "total_liabilities": 15061400000, "total_equity": 7240900000, "shares_outstanding": 308971701, "goodwill_and_intangibles": 211600000 }, "cash_flow": { "operating_cash_flow": 2258000000, "capital_expenditure": 2472900000, "free_cash_flow": 4730900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4337500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227700000, "cost_of_revenue": 68500000, "gross_profit": 159200000, "ebit": -234500000, "ebitda": -53800000, "pretax_income": -247000000, "tax_provision": 2600000, "net_income": -249600000, "net_income_to_common": -249600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 24500000, "long_term_debt": 4103200000, "total_debt": 4888200000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253016971, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 834300000, "capital_expenditure": 2056000000, "free_cash_flow": 2890300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227700000, "cost_of_revenue": 68500000, "gross_profit": 159200000, "ebit": -234500000, "ebitda": -53800000, "pretax_income": -247000000, "tax_provision": 2600000, "net_income": -249600000, "net_income_to_common": -249600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 24500000, "long_term_debt": 4103200000, "total_debt": 4888200000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253016971, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 834300000, "capital_expenditure": 2056000000, "free_cash_flow": 2890300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227700000, "cost_of_revenue": 68500000, "gross_profit": 159200000, "ebit": -234500000, "ebitda": -53800000, "pretax_income": -247000000, "tax_provision": 2600000, "net_income": -249600000, "net_income_to_common": -249600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 24500000, "long_term_debt": 4103200000, "total_debt": 4888200000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253016971, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 834300000, "capital_expenditure": 2056000000, "free_cash_flow": 2890300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227700000, "cost_of_revenue": 68500000, "gross_profit": 159200000, "ebit": -234500000, "ebitda": -53800000, "pretax_income": -247000000, "tax_provision": 2600000, "net_income": -249600000, "net_income_to_common": -249600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678100000, "total_current_assets": 4711400000, "total_assets": 12449800000, "short_term_debt": 24500000, "long_term_debt": 4103200000, "total_debt": 4888200000, "total_liabilities": 7836600000, "total_equity": 4613200000, "shares_outstanding": 253016971, "goodwill_and_intangibles": 19700000 }, "cash_flow": { "operating_cash_flow": 834300000, "capital_expenditure": 2056000000, "free_cash_flow": 2890300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }