{ "ticker": { "uuid": "2a80dff3-f684-4e93-992d-d17fb1be03a1", "symbol": "LLYVA", "name": "Liberty Live Holdings, Inc. Series A Liberty Live Group Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/2a80dff3-f684-4e93-992d-d17fb1be03a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a80dff3-f684-4e93-992d-d17fb1be03a1/" }, "latest_snapshot": { "ticker": { "uuid": "2a80dff3-f684-4e93-992d-d17fb1be03a1", "symbol": "LLYVA", "name": "Liberty Live Holdings, Inc. Series A Liberty Live Group Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/2a80dff3-f684-4e93-992d-d17fb1be03a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a80dff3-f684-4e93-992d-d17fb1be03a1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.48, "momentum": 0.5, "coverage": 0.758, "confidence": 0.726, "delta": -1 }, "headline_factors": { "price": 95.65, "market_cap": 8800223633.85, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.036, "piotroski_f_score": 2, "momentum_12_1": null, "volatility_252d": 0.3076 }, "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": 0.0027, "shareholder_yield": 0 }, "quality": { "roe": -0.036, "roic": -0.0297, "gross_margin": 0.3814, "fcf_margin": 0.0071, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.8783, "eps_growth_1y": null, "fcf_growth_1y": -0.8758 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.5, "quality_percentile": 0.48, "momentum_percentile": 0.5, "growth_composite": 50, "yield_composite": 49, "overall_composite": 47, "os_score": 0.53, "factor_coverage": 0.758, "signal_confidence": 0.726 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 90.61, "os": 0.11, "value": 0.25, "quality": 0.13, "momentum": 0.52, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 96.93, "os": 0.12, "value": 0.23, "quality": 0.13, "momentum": 0.6, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 94.94, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.52, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 99.63, "os": 0.25, "value": 0.39, "quality": 0.37, "momentum": 0.37, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 104.11, "os": 0.68, "value": 0.58, "quality": 0.56, "momentum": 0.58, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 99.63, "os": 0.44, "value": 0.46, "quality": 0.44, "momentum": 0.47, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 98.78, "os": 0.52, "value": 0.5, "quality": 0.48, "momentum": 0.49, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 95.65, "os": 0.53, "value": 0.5, "quality": 0.48, "momentum": 0.5, "confidence": 0.726, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null } ], "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -70696000, "ebitda": -44576000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -70696000, "ebitda": -44576000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -70696000, "ebitda": -44576000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -70696000, "ebitda": -44576000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -70696000, "ebitda": -44576000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -70696000, "ebitda": -44576000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "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": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -48489000, "ebitda": -22369000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23156000000, "cost_of_revenue": 293235000, "gross_profit": 47258000, "ebit": 825000000, "ebitda": -12000000, "pretax_income": -41000000, "tax_provision": -8000000, "net_income": -31000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000000, "total_current_assets": 325000000, "total_assets": 1223000000, "short_term_debt": null, "long_term_debt": 1556000000, "total_debt": 1556000000, "total_liabilities": 1560000000, "total_equity": -359000000, "shares_outstanding": 91833000, "goodwill_and_intangibles": 3987000000 }, "cash_flow": { "operating_cash_flow": -14000000, "capital_expenditure": 0, "free_cash_flow": -14000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -71484000 } } ], "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -368048000, "ebitda": -361531000, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -368048000, "ebitda": -361531000, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -368048000, "ebitda": -361531000, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -368048000, "ebitda": -361531000, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -368048000, "ebitda": -361531000, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -368048000, "ebitda": -361531000, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "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": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -16486999, "ebitda": -9969999, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "ebit": 222304000, "ebitda": 248424000, "pretax_income": 214773000, "tax_provision": 53907000, "net_income": 161033000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38105000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 245972000 }, "cash_flow": { "operating_cash_flow": -401360000, "capital_expenditure": 36400000, "free_cash_flow": -364960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "ebit": 222304000, "ebitda": 248424000, "pretax_income": 214773000, "tax_provision": 53907000, "net_income": 161033000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38105000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 245972000 }, "cash_flow": { "operating_cash_flow": -401360000, "capital_expenditure": 36400000, "free_cash_flow": -364960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "ebit": 222304000, "ebitda": 248424000, "pretax_income": 214773000, "tax_provision": 53907000, "net_income": 161033000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38105000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 245972000 }, "cash_flow": { "operating_cash_flow": -401360000, "capital_expenditure": 36400000, "free_cash_flow": -364960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "ebit": 222304000, "ebitda": 248424000, "pretax_income": 214773000, "tax_provision": 53907000, "net_income": 161033000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38105000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 245972000 }, "cash_flow": { "operating_cash_flow": -401360000, "capital_expenditure": 36400000, "free_cash_flow": -364960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "ebit": 222304000, "ebitda": 248424000, "pretax_income": 214773000, "tax_provision": 53907000, "net_income": 161033000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38105000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 245972000 }, "cash_flow": { "operating_cash_flow": -401360000, "capital_expenditure": 36400000, "free_cash_flow": -364960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "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 } }