{ "ticker": { "uuid": "2a996abb-908a-4a98-8249-55d58845099d", "symbol": "FLY", "name": "Firefly Aerospace Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/2a996abb-908a-4a98-8249-55d58845099d/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a996abb-908a-4a98-8249-55d58845099d/" }, "latest_snapshot": { "ticker": { "uuid": "2a996abb-908a-4a98-8249-55d58845099d", "symbol": "FLY", "name": "Firefly Aerospace Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/2a996abb-908a-4a98-8249-55d58845099d/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a996abb-908a-4a98-8249-55d58845099d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.54, "coverage": 0.788, "confidence": 0.755, "delta": 0 }, "headline_factors": { "price": 19.69, "market_cap": 3233791422.73, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.362, "roe": -0.3031, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 1.0313 }, "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": -0.0555, "shareholder_yield": -0.362 }, "quality": { "roe": -0.3031, "roic": -0.3235, "gross_margin": 0.1916, "fcf_margin": -0.8893, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.7066, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.54, "quality_percentile": 0.52, "momentum_percentile": 0.54, "growth_composite": 46, "yield_composite": 45, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.1, "os": 0.35, "value": 0.43, "quality": 0.41, "momentum": 0.42, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1975, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 31.87, "os": 0.32, "value": 0.41, "quality": 0.4, "momentum": 0.4, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2237, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 30.95, "os": 0.3, "value": 0.4, "quality": 0.39, "momentum": 0.4, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2303, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 25.54, "os": 0.67, "value": 0.57, "quality": 0.56, "momentum": 0.57, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2791, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 28.9, "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2467, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 24.09, "os": 0.79, "value": 0.63, "quality": 0.62, "momentum": 0.64, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2959, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 19.27, "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.53, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3699, "roe": -0.3031, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 19.69, "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.54, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.362, "roe": -0.3031, "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": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -313905000, "ebitda": -289353000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -313905000, "ebitda": -289353000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -313905000, "ebitda": -289353000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -313905000, "ebitda": -289353000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -313905000, "ebitda": -289353000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -313905000, "ebitda": -289353000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 159855000, "cost_of_revenue": 134989000, "gross_profit": 24866000, "ebit": -246582000, "ebitda": -222030000, "pretax_income": -335468000, "tax_provision": -37128000, "net_income": -298340000, "net_income_to_common": -298340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 151892500, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -204924000, "capital_expenditure": 32826000, "free_cash_flow": -172098000, "dividends_paid": 4990000, "share_repurchases": null, "shares_issued": 1175707000, "net_debt_issued": 104283000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60792000, "cost_of_revenue": 72157000, "gross_profit": -11365000, "ebit": -210760000, "ebitda": -198215000, "pretax_income": -231133000, "tax_provision": null, "net_income": -231133000, "net_income_to_common": -231133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123431000, "total_current_assets": 180717000, "total_assets": 407332000, "short_term_debt": 8333000, "long_term_debt": 141603000, "total_debt": 168398000, "total_liabilities": 1174954000, "total_equity": -767622000, "shares_outstanding": 143648992, "goodwill_and_intangibles": 17097000 }, "cash_flow": { "operating_cash_flow": -157650000, "capital_expenditure": 32697000, "free_cash_flow": -124953000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 189041000, "net_debt_issued": 45187000 } } ], "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": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -93004000, "ebitda": -77070000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -93004000, "ebitda": -77070000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -93004000, "ebitda": -77070000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -93004000, "ebitda": -77070000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -93004000, "ebitda": -77070000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -93004000, "ebitda": -77070000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80879000, "cost_of_revenue": 70618000, "gross_profit": 10261000, "ebit": -95668000, "ebitda": -79734000, "pretax_income": -96609000, "tax_provision": 67000, "net_income": -96676000, "net_income_to_common": -96676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326179000, "total_current_assets": 673547000, "total_assets": 1491990000, "short_term_debt": 10232000, "long_term_debt": 19684000, "total_debt": 52990000, "total_liabilities": 387106000, "total_equity": 1104884000, "shares_outstanding": 159639000, "goodwill_and_intangibles": 613647000 }, "cash_flow": { "operating_cash_flow": -62545000, "capital_expenditure": 16345000, "free_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262014000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57673000, "cost_of_revenue": 45003000, "gross_profit": 12670000, "ebit": -73766000, "ebitda": -63577000, "pretax_income": -78185000, "tax_provision": -37128000, "net_income": -41057000, "net_income_to_common": -41057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 155647000, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -67259000, "capital_expenditure": 12069000, "free_cash_flow": -55190000, "dividends_paid": 0, "share_repurchases": -3535000, "shares_issued": null, "net_debt_issued": 258023000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57673000, "cost_of_revenue": 45003000, "gross_profit": 12670000, "ebit": -73766000, "ebitda": -63577000, "pretax_income": -78185000, "tax_provision": -37128000, "net_income": -41057000, "net_income_to_common": -41057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 155647000, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -67259000, "capital_expenditure": 12069000, "free_cash_flow": -55190000, "dividends_paid": 0, "share_repurchases": -3535000, "shares_issued": null, "net_debt_issued": 258023000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57673000, "cost_of_revenue": 45003000, "gross_profit": 12670000, "ebit": -73766000, "ebitda": -63577000, "pretax_income": -78185000, "tax_provision": -37128000, "net_income": -41057000, "net_income_to_common": -41057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 155647000, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -67259000, "capital_expenditure": 12069000, "free_cash_flow": -55190000, "dividends_paid": 0, "share_repurchases": -3535000, "shares_issued": null, "net_debt_issued": 258023000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57673000, "cost_of_revenue": 45003000, "gross_profit": 12670000, "ebit": -73766000, "ebitda": -63577000, "pretax_income": -78185000, "tax_provision": -37128000, "net_income": -41057000, "net_income_to_common": -41057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 155647000, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -67259000, "capital_expenditure": 12069000, "free_cash_flow": -55190000, "dividends_paid": 0, "share_repurchases": -3535000, "shares_issued": null, "net_debt_issued": 258023000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57673000, "cost_of_revenue": 45003000, "gross_profit": 12670000, "ebit": -73766000, "ebitda": -63577000, "pretax_income": -78185000, "tax_provision": -37128000, "net_income": -41057000, "net_income_to_common": -41057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792966000, "total_current_assets": 963175000, "total_assets": 1824934000, "short_term_debt": 9316000, "long_term_debt": 281441000, "total_debt": 308593000, "total_liabilities": 634995000, "total_equity": 1189939000, "shares_outstanding": 155647000, "goodwill_and_intangibles": 615828000 }, "cash_flow": { "operating_cash_flow": -67259000, "capital_expenditure": 12069000, "free_cash_flow": -55190000, "dividends_paid": 0, "share_repurchases": -3535000, "shares_issued": null, "net_debt_issued": 258023000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }