{ "ticker": { "uuid": "3785402d-9664-4c60-b5a0-6d9c203f4758", "symbol": "OI", "name": "O-I Glass Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/3785402d-9664-4c60-b5a0-6d9c203f4758/", "api_url": "https://sharemaestro.com/factors/api/tickers/3785402d-9664-4c60-b5a0-6d9c203f4758/" }, "latest_snapshot": { "ticker": { "uuid": "3785402d-9664-4c60-b5a0-6d9c203f4758", "symbol": "OI", "name": "O-I Glass Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/3785402d-9664-4c60-b5a0-6d9c203f4758/", "api_url": "https://sharemaestro.com/factors/api/tickers/3785402d-9664-4c60-b5a0-6d9c203f4758/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.47, "value": 0.82, "quality": 0.17, "momentum": 0.09, "coverage": 0.879, "confidence": 0.842, "delta": 1 }, "headline_factors": { "price": 9.08, "market_cap": 1391960032.04, "pe_ratio": null, "earnings_yield": 0.0357, "ebitda_to_ev": 0.1148, "shareholder_yield": 0.0287, "roe": -0.1458, "piotroski_f_score": 6, "momentum_12_1": -0.3336, "volatility_252d": 0.4617 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 8.7074, "earnings_yield": 0.0357, "fcf_yield": 0.148, "shareholder_yield": 0.0287 }, "quality": { "roe": -0.1458, "roic": 0.028, "gross_margin": 0.1605, "fcf_margin": 0.1431, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0161, "eps_growth_1y": null, "fcf_growth_1y": -0.1872 }, "momentum": { "price_return_12m": -0.3768, "momentum_12_1": -0.3336, "relative_strength": -0.5451 }, "scores": { "value_percentile": 0.82, "quality_percentile": 0.17, "momentum_percentile": 0.09, "growth_composite": 78, "yield_composite": 23, "overall_composite": 53, "os_score": 0.47, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.91, "os": 0.49, "value": 0.82, "quality": 0.2, "momentum": 0.07, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0368, "shareholder_yield": 0.033, "roe": -0.1458, "momentum_12_1": -0.3179 }, { "week_end_date": "2026-06-14", "price": 9.17, "os": 0.52, "value": 0.82, "quality": 0.18, "momentum": 0.14, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0356, "shareholder_yield": 0.0285, "roe": -0.1458, "momentum_12_1": -0.3842 }, { "week_end_date": "2026-06-21", "price": 9.23, "os": 0.47, "value": 0.81, "quality": 0.18, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0356, "shareholder_yield": 0.0283, "roe": -0.1458, "momentum_12_1": -0.3702 }, { "week_end_date": "2026-06-28", "price": 9.71, "os": 0.5, "value": 0.8, "quality": 0.19, "momentum": 0.14, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0351, "shareholder_yield": 0.0269, "roe": -0.1458, "momentum_12_1": -0.419 }, { "week_end_date": "2026-07-05", "price": 9.79, "os": 0.45, "value": 0.8, "quality": 0.19, "momentum": 0.06, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0351, "shareholder_yield": 0.0267, "roe": -0.1458, "momentum_12_1": -0.4952 }, { "week_end_date": "2026-07-12", "price": 9.68, "os": 0.42, "value": 0.8, "quality": 0.18, "momentum": 0.02, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0352, "shareholder_yield": 0.027, "roe": -0.1458, "momentum_12_1": -0.4049 }, { "week_end_date": "2026-07-19", "price": 9.1, "os": 0.48, "value": 0.82, "quality": 0.17, "momentum": 0.08, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0357, "shareholder_yield": 0.0287, "roe": -0.1458, "momentum_12_1": -0.3559 }, { "week_end_date": "2026-07-26", "price": 9.08, "os": 0.47, "value": 0.82, "quality": 0.17, "momentum": 0.09, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0357, "shareholder_yield": 0.0287, "roe": -0.1458, "momentum_12_1": -0.3336 } ], "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": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6531000000, "cost_of_revenue": 5486000000, "gross_profit": 1045000000, "ebit": 373000000, "ebitda": 859000000, "pretax_income": 38000000, "tax_provision": 126000000, "net_income": -106000000, "net_income_to_common": -106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734000000, "total_current_assets": 2478000000, "total_assets": 8654000000, "short_term_debt": 457000000, "long_term_debt": 4553000000, "total_debt": 5179000000, "total_liabilities": 7449000000, "total_equity": 1079000000, "shares_outstanding": 154619000, "goodwill_and_intangibles": 1556000000 }, "cash_flow": { "operating_cash_flow": 489000000, "capital_expenditure": 617000000, "free_cash_flow": 1106000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": 59000000 } } ], "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": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 26000000, "ebitda": 145000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 26000000, "ebitda": 145000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 26000000, "ebitda": 145000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 26000000, "ebitda": 145000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 26000000, "ebitda": 145000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 26000000, "ebitda": 145000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 91000000, "ebitda": 210000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "ebit": -49000000, "ebitda": 79000000, "pretax_income": -133000000, "tax_provision": -5000000, "net_income": -138000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 93000000, "free_cash_flow": 495000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -86000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "ebit": -49000000, "ebitda": 79000000, "pretax_income": -133000000, "tax_provision": -5000000, "net_income": -138000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 93000000, "free_cash_flow": 495000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -86000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "ebit": -49000000, "ebitda": 79000000, "pretax_income": -133000000, "tax_provision": -5000000, "net_income": -138000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 93000000, "free_cash_flow": 495000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -86000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "ebit": -49000000, "ebitda": 79000000, "pretax_income": -133000000, "tax_provision": -5000000, "net_income": -138000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 93000000, "free_cash_flow": 495000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -86000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "ebit": -49000000, "ebitda": 79000000, "pretax_income": -133000000, "tax_provision": -5000000, "net_income": -138000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 93000000, "free_cash_flow": 495000000, "dividends_paid": null, "share_repurchases": -10000000, "shares_issued": null, "net_debt_issued": -86000000 } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }