{ "ticker": { "uuid": "4ffc4702-fe77-4f62-8d00-035498dd09ab", "symbol": "TDOC", "name": "Teladoc Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/4ffc4702-fe77-4f62-8d00-035498dd09ab/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ffc4702-fe77-4f62-8d00-035498dd09ab/" }, "latest_snapshot": { "ticker": { "uuid": "4ffc4702-fe77-4f62-8d00-035498dd09ab", "symbol": "TDOC", "name": "Teladoc Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/4ffc4702-fe77-4f62-8d00-035498dd09ab/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ffc4702-fe77-4f62-8d00-035498dd09ab/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.54, "value": 0.77, "quality": 0.17, "momentum": 0.3, "coverage": 0.848, "confidence": 0.812, "delta": -1 }, "headline_factors": { "price": 8.77, "market_cap": 1583099772.99, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0306, "shareholder_yield": -0.0017, "roe": -0.1281, "piotroski_f_score": 5, "momentum_12_1": 0.0232, "volatility_252d": 0.5442 }, "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": 32.6345, "earnings_yield": null, "fcf_yield": 0.1737, "shareholder_yield": -0.0017 }, "quality": { "roe": -0.1281, "roic": -0.0812, "gross_margin": 0.6562, "fcf_margin": 0.1292, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.015, "eps_growth_1y": null, "fcf_growth_1y": -0.1776 }, "momentum": { "price_return_12m": 0.0695, "momentum_12_1": 0.0232, "relative_strength": -0.0988 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.17, "momentum_percentile": 0.3, "growth_composite": 78, "yield_composite": 31, "overall_composite": 46, "os_score": 0.54, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.05, "os": 0.55, "value": 0.8, "quality": 0.19, "momentum": 0.25, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0021, "roe": -0.1281, "momentum_12_1": -0.0028 }, { "week_end_date": "2026-06-14", "price": 7.34, "os": 0.58, "value": 0.8, "quality": 0.2, "momentum": 0.3, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.002, "roe": -0.1281, "momentum_12_1": -0.0729 }, { "week_end_date": "2026-06-21", "price": 8.07, "os": 0.57, "value": 0.78, "quality": 0.2, "momentum": 0.3, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0019, "roe": -0.1281, "momentum_12_1": -0.0478 }, { "week_end_date": "2026-06-28", "price": 8.39, "os": 0.56, "value": 0.78, "quality": 0.2, "momentum": 0.28, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0018, "roe": -0.1281, "momentum_12_1": -0.0951 }, { "week_end_date": "2026-07-05", "price": 9.2, "os": 0.53, "value": 0.75, "quality": 0.2, "momentum": 0.29, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0016, "roe": -0.1281, "momentum_12_1": -0.1496 }, { "week_end_date": "2026-07-12", "price": 9.28, "os": 0.5, "value": 0.75, "quality": 0.21, "momentum": 0.22, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0016, "roe": -0.1281, "momentum_12_1": -0.1178 }, { "week_end_date": "2026-07-19", "price": 9.43, "os": 0.53, "value": 0.75, "quality": 0.17, "momentum": 0.33, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0016, "roe": -0.1281, "momentum_12_1": 0.0025 }, { "week_end_date": "2026-07-26", "price": 8.77, "os": 0.54, "value": 0.77, "quality": 0.17, "momentum": 0.3, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0017, "roe": -0.1281, "momentum_12_1": 0.0232 } ], "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": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3085000, "net_debt_issued": -550629000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3085000, "net_debt_issued": -550629000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3085000, "net_debt_issued": -550629000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3085000, "net_debt_issued": -550629000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3085000, "net_debt_issued": -550629000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "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": 2529977000, "cost_of_revenue": 771593000, "gross_profit": 1758384000, "ebit": -215816000, "ebitda": 147304000, "pretax_income": -235530000, "tax_provision": -35208000, "net_income": -200322000, "net_income_to_common": -200322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 294357000, "capital_expenditure": 8893000, "free_cash_flow": 303250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3085000, "net_debt_issued": -550629000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2569574000, "cost_of_revenue": 751270000, "gross_profit": 1818304000, "ebit": -208788000, "ebitda": 31723000, "pretax_income": -993653000, "tax_provision": 7592000, "net_income": -1001245000, "net_income_to_common": -1001245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1298327000, "total_current_assets": 1663907000, "total_assets": 3516524000, "short_term_debt": 561060000, "long_term_debt": 991418000, "total_debt": 1584613000, "total_liabilities": 2025445000, "total_equity": 1491079000, "shares_outstanding": 170564000, "goodwill_and_intangibles": 1714550000 }, "cash_flow": { "operating_cash_flow": 293680000, "capital_expenditure": 10790000, "free_cash_flow": 304470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8314000, "net_debt_issued": null } } ], "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -55474000, "ebitda": 38711000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": 10501000, "long_term_debt": 995811000, "total_debt": 1038050000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 399000, "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -55474000, "ebitda": 38711000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": 10501000, "long_term_debt": 995811000, "total_debt": 1038050000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 399000, "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -55474000, "ebitda": 38711000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": 10501000, "long_term_debt": 995811000, "total_debt": 1038050000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 399000, "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -55474000, "ebitda": 38711000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": 10501000, "long_term_debt": 995811000, "total_debt": 1038050000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 399000, "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -55474000, "ebitda": 38711000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": 10501000, "long_term_debt": 995811000, "total_debt": 1038050000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 399000, "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -55474000, "ebitda": 38711000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": 10501000, "long_term_debt": 995811000, "total_debt": 1038050000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "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": 613845000, "cost_of_revenue": 289813000, "gross_profit": 324032000, "ebit": -48729000, "ebitda": 45456000, "pretax_income": -60842000, "tax_provision": 2995000, "net_income": -63837000, "net_income_to_common": -63837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750738000, "total_current_assets": 1132339000, "total_assets": 2807261000, "short_term_debt": null, "long_term_debt": 995811000, "total_debt": 1027549000, "total_liabilities": 1470945000, "total_equity": 1336316000, "shares_outstanding": 179122268, "goodwill_and_intangibles": 1518375000 }, "cash_flow": { "operating_cash_flow": 9516000, "capital_expenditure": 1660000, "free_cash_flow": 11176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 399000, "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": 642269000, "cost_of_revenue": 197048000, "gross_profit": 445221000, "ebit": -28668000, "ebitda": 51110000, "pretax_income": -33618000, "tax_provision": -8475000, "net_income": -25143000, "net_income_to_common": -25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 87742000, "capital_expenditure": 2619000, "free_cash_flow": 90361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1103000, "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": 642269000, "cost_of_revenue": 197048000, "gross_profit": 445221000, "ebit": -28668000, "ebitda": 51110000, "pretax_income": -33618000, "tax_provision": -8475000, "net_income": -25143000, "net_income_to_common": -25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 87742000, "capital_expenditure": 2619000, "free_cash_flow": 90361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1103000, "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": 642269000, "cost_of_revenue": 197048000, "gross_profit": 445221000, "ebit": -28668000, "ebitda": 51110000, "pretax_income": -33618000, "tax_provision": -8475000, "net_income": -25143000, "net_income_to_common": -25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 87742000, "capital_expenditure": 2619000, "free_cash_flow": 90361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1103000, "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": 642269000, "cost_of_revenue": 197048000, "gross_profit": 445221000, "ebit": -28668000, "ebitda": 51110000, "pretax_income": -33618000, "tax_provision": -8475000, "net_income": -25143000, "net_income_to_common": -25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 87742000, "capital_expenditure": 2619000, "free_cash_flow": 90361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1103000, "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": 642269000, "cost_of_revenue": 197048000, "gross_profit": 445221000, "ebit": -28668000, "ebitda": 51110000, "pretax_income": -33618000, "tax_provision": -8475000, "net_income": -25143000, "net_income_to_common": -25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 781084000, "total_current_assets": 1087309000, "total_assets": 3100797000, "short_term_debt": 11037000, "long_term_debt": 994925000, "total_debt": 1040165999, "total_liabilities": 1715091000, "total_equity": 1385706000, "shares_outstanding": 176221530, "goodwill_and_intangibles": 1580277000 }, "cash_flow": { "operating_cash_flow": 87742000, "capital_expenditure": 2619000, "free_cash_flow": 90361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1103000, "net_debt_issued": null } } ] }, "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": "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 } }