{ "ticker": { "uuid": "328b9785-e0cf-4d94-8bac-0eddb93a9e49", "symbol": "GLXY", "name": "Galaxy Digital Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/328b9785-e0cf-4d94-8bac-0eddb93a9e49/", "api_url": "https://sharemaestro.com/factors/api/tickers/328b9785-e0cf-4d94-8bac-0eddb93a9e49/" }, "latest_snapshot": { "ticker": { "uuid": "328b9785-e0cf-4d94-8bac-0eddb93a9e49", "symbol": "GLXY", "name": "Galaxy Digital Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/328b9785-e0cf-4d94-8bac-0eddb93a9e49/", "api_url": "https://sharemaestro.com/factors/api/tickers/328b9785-e0cf-4d94-8bac-0eddb93a9e49/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.52, "value": 0.87, "quality": 0.07, "momentum": 0.16, "coverage": 0.879, "confidence": 0.842, "delta": 3 }, "headline_factors": { "price": 22.68, "market_cap": 4343034545.64, "pe_ratio": null, "earnings_yield": 0.1216, "ebitda_to_ev": 0.1251, "shareholder_yield": 0.0338, "roe": -0.0369, "piotroski_f_score": 1, "momentum_12_1": -0.0435, "volatility_252d": 0.9283 }, "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": 7.9915, "earnings_yield": 0.1216, "fcf_yield": 0.1241, "shareholder_yield": 0.0338 }, "quality": { "roe": -0.0369, "roic": 0.1718, "gross_margin": 0.0245, "fcf_margin": 0.0158, "piotroski_f_score": 1 }, "growth": { "revenue_growth_1y": 0.2517, "eps_growth_1y": null, "fcf_growth_1y": 0.8011 }, "momentum": { "price_return_12m": -0.2586, "momentum_12_1": -0.0435, "relative_strength": -0.4748 }, "scores": { "value_percentile": 0.87, "quality_percentile": 0.07, "momentum_percentile": 0.16, "growth_composite": 20, "yield_composite": 72, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.14, "os": 0.78, "value": 0.84, "quality": 0.08, "momentum": 0.75, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.1144, "shareholder_yield": 0.0305, "roe": -0.0369, "momentum_12_1": 0.513 }, { "week_end_date": "2026-06-14", "price": 33.36, "os": 0.77, "value": 0.81, "quality": 0.08, "momentum": 0.81, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0954, "shareholder_yield": 0.023, "roe": -0.0369, "momentum_12_1": 0.5717 }, { "week_end_date": "2026-06-21", "price": 34.2, "os": 0.79, "value": 0.79, "quality": 0.08, "momentum": 0.87, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0938, "shareholder_yield": 0.0224, "roe": -0.0369, "momentum_12_1": 0.5191 }, { "week_end_date": "2026-06-28", "price": 29.26, "os": 0.76, "value": 0.83, "quality": 0.08, "momentum": 0.74, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.104, "shareholder_yield": 0.0262, "roe": -0.0369, "momentum_12_1": 0.4812 }, { "week_end_date": "2026-07-05", "price": 24.59, "os": 0.61, "value": 0.86, "quality": 0.08, "momentum": 0.36, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.1159, "shareholder_yield": 0.0312, "roe": -0.0369, "momentum_12_1": 0.1559 }, { "week_end_date": "2026-07-12", "price": 24.88, "os": 0.82, "value": 0.86, "quality": 0.08, "momentum": 0.82, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.1151, "shareholder_yield": 0.0308, "roe": -0.0369, "momentum_12_1": 0.6171 }, { "week_end_date": "2026-07-19", "price": 21.63, "os": 0.55, "value": 0.87, "quality": 0.07, "momentum": 0.23, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.125, "shareholder_yield": 0.0355, "roe": -0.0369, "momentum_12_1": 0.2606 }, { "week_end_date": "2026-07-26", "price": 22.68, "os": 0.52, "value": 0.87, "quality": 0.07, "momentum": 0.16, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.1216, "shareholder_yield": 0.0338, "roe": -0.0369, "momentum_12_1": -0.0435 } ], "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": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 61355667000, "cost_of_revenue": 60209900000, "gross_profit": 1145767000, "ebit": 575108000, "ebitda": 609176000, "pretax_income": -270679000, "tax_provision": -29330000, "net_income": -84863000, "net_income_to_common": -84863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446223000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 159201378, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -256471000, "capital_expenditure": 1192534000, "free_cash_flow": 936063000, "dividends_paid": 49308000, "share_repurchases": -51397000, "shares_issued": null, "net_debt_issued": 1657977000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43757790000, "cost_of_revenue": 42456748000, "gross_profit": 1301042000, "ebit": 721460000, "ebitda": 768352000, "pretax_income": 452002000, "tax_provision": -16939000, "net_income": 116265000, "net_income_to_common": 116265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 739250000, "total_current_assets": 5880890000, "total_assets": 7119855000, "short_term_debt": 2105260000, "long_term_debt": 845186000, "total_debt": 2957382000, "total_liabilities": 4925503000, "total_equity": 2194352000, "shares_outstanding": 120847366, "goodwill_and_intangibles": 95388000 }, "cash_flow": { "operating_cash_flow": -18548000, "capital_expenditure": 59025000, "free_cash_flow": 40477000, "dividends_paid": 55258000, "share_repurchases": -20516000, "shares_issued": 125351000, "net_debt_issued": 806546000 } } ], "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": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10213225000, "cost_of_revenue": 10022584000, "gross_profit": 190641000, "ebit": 66717000, "ebitda": 72556000, "pretax_income": -234557000, "tax_provision": -18246000, "net_income": -94466000, "net_income_to_common": -94466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910691000, "total_current_assets": 6940614000, "total_assets": 9991981000, "short_term_debt": 432728000, "long_term_debt": 2681059000, "total_debt": 3058426000, "total_liabilities": 7213366000, "total_equity": 1811707000, "shares_outstanding": 192074376, "goodwill_and_intangibles": 2806182000 }, "cash_flow": { "operating_cash_flow": -32904000, "capital_expenditure": 337884000, "free_cash_flow": 304980000, "dividends_paid": 0, "share_repurchases": -79991000, "shares_issued": null, "net_debt_issued": 198157000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10224023000, "cost_of_revenue": 10312706000, "gross_profit": -88683000, "ebit": -224309000, "ebitda": -217708000, "pretax_income": -556499000, "tax_provision": -74833000, "net_income": -195424000, "net_income_to_common": -195424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1246240000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 190273074, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -1073584000, "capital_expenditure": 558025000, "free_cash_flow": -515559000, "dividends_paid": 0, "share_repurchases": -4083000, "shares_issued": null, "net_debt_issued": 1435626000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10224023000, "cost_of_revenue": 10312706000, "gross_profit": -88683000, "ebit": -224309000, "ebitda": -217708000, "pretax_income": -556499000, "tax_provision": -74833000, "net_income": -195424000, "net_income_to_common": -195424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1246240000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 190273074, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -1073584000, "capital_expenditure": 558025000, "free_cash_flow": -515559000, "dividends_paid": 0, "share_repurchases": -4083000, "shares_issued": null, "net_debt_issued": 1435626000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10224023000, "cost_of_revenue": 10312706000, "gross_profit": -88683000, "ebit": -224309000, "ebitda": -217708000, "pretax_income": -556499000, "tax_provision": -74833000, "net_income": -195424000, "net_income_to_common": -195424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1246240000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 190273074, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -1073584000, "capital_expenditure": 558025000, "free_cash_flow": -515559000, "dividends_paid": 0, "share_repurchases": -4083000, "shares_issued": null, "net_debt_issued": 1435626000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10224023000, "cost_of_revenue": 10312706000, "gross_profit": -88683000, "ebit": -224309000, "ebitda": -217708000, "pretax_income": -556499000, "tax_provision": -74833000, "net_income": -195424000, "net_income_to_common": -195424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1246240000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 190273074, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -1073584000, "capital_expenditure": 558025000, "free_cash_flow": -515559000, "dividends_paid": 0, "share_repurchases": -4083000, "shares_issued": null, "net_debt_issued": 1435626000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10224023000, "cost_of_revenue": 10312706000, "gross_profit": -88683000, "ebit": -224309000, "ebitda": -217708000, "pretax_income": -556499000, "tax_provision": -74833000, "net_income": -195424000, "net_income_to_common": -195424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1246240000, "total_current_assets": 8515938000, "total_assets": 11348081000, "short_term_debt": 2842332000, "long_term_debt": 2488617000, "total_debt": 5330949000, "total_liabilities": 8313304000, "total_equity": 1924864000, "shares_outstanding": 190273074, "goodwill_and_intangibles": 3592739000 }, "cash_flow": { "operating_cash_flow": -1073584000, "capital_expenditure": 558025000, "free_cash_flow": -515559000, "dividends_paid": 0, "share_repurchases": -4083000, "shares_issued": null, "net_debt_issued": 1435626000 } } ] }, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }