{ "ticker": { "uuid": "5af1f9c4-6052-4fe7-80ab-024b91697514", "symbol": "IONS", "name": "Ionis Pharmaceuticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/5af1f9c4-6052-4fe7-80ab-024b91697514/", "api_url": "https://sharemaestro.com/factors/api/tickers/5af1f9c4-6052-4fe7-80ab-024b91697514/" }, "latest_snapshot": { "ticker": { "uuid": "5af1f9c4-6052-4fe7-80ab-024b91697514", "symbol": "IONS", "name": "Ionis Pharmaceuticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/5af1f9c4-6052-4fe7-80ab-024b91697514/", "api_url": "https://sharemaestro.com/factors/api/tickers/5af1f9c4-6052-4fe7-80ab-024b91697514/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.11, "value": 0.18, "quality": 0.07, "momentum": 0.7, "coverage": 0.848, "confidence": 0.848, "delta": -0.04 }, "headline_factors": { "price": 56.56, "market_cap": 9399385252.32, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.3776, "shareholder_yield": -0.0284, "roe": -1.2844, "piotroski_f_score": 4, "momentum_12_1": 0.3989, "volatility_252d": 0.6114 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 2.6483, "earnings_yield": null, "fcf_yield": -0.0378, "shareholder_yield": -0.0284 }, "quality": { "roe": -1.2844, "roic": -0.1501, "gross_margin": 0.9816, "fcf_margin": -0.4967, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0745, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.3583, "momentum_12_1": 0.3989, "relative_strength": 0.189 }, "scores": { "value_percentile": 0.18, "quality_percentile": 0.07, "momentum_percentile": 0.7, "growth_composite": 83, "yield_composite": 73, "overall_composite": 89, "os_score": 0.11, "factor_coverage": 0.848, "signal_confidence": 0.848 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.48, "os": 0.17, "value": 0.18, "quality": 0.05, "momentum": 0.92, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0201, "roe": -0.6646, "momentum_12_1": 1.1454 }, { "week_end_date": "2026-06-14", "price": 73.28, "os": 0.15, "value": 0.18, "quality": 0.05, "momentum": 0.87, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0205, "roe": -0.6646, "momentum_12_1": 1.0857 }, { "week_end_date": "2026-06-21", "price": 74.12, "os": 0.16, "value": 0.17, "quality": 0.06, "momentum": 0.91, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0202, "roe": -0.6646, "momentum_12_1": 1.0198 }, { "week_end_date": "2026-06-28", "price": 81.18, "os": 0.15, "value": 0.18, "quality": 0.05, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0185, "roe": -0.6646, "momentum_12_1": 0.9221 }, { "week_end_date": "2026-07-05", "price": 81.8, "os": 0.17, "value": 0.18, "quality": 0.06, "momentum": 0.91, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0183, "roe": -0.6646, "momentum_12_1": 0.7321 }, { "week_end_date": "2026-07-12", "price": 58.25, "os": 0.17, "value": 0.19, "quality": 0.06, "momentum": 0.88, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0257, "roe": -0.6646, "momentum_12_1": 0.7559 }, { "week_end_date": "2026-07-19", "price": 54.39, "os": 0.13, "value": 0.19, "quality": 0.05, "momentum": 0.79, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0276, "roe": -0.6646, "momentum_12_1": 0.7749 }, { "week_end_date": "2026-07-26", "price": 56.55, "os": 0.14, "value": 0.18, "quality": 0.05, "momentum": 0.82, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0265, "roe": -0.6646, "momentum_12_1": 0.9216 }, { "week_end_date": "2026-08-02", "price": 51.77, "os": 0.15, "value": 0.18, "quality": 0.08, "momentum": 0.83, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.031, "roe": -1.2844, "momentum_12_1": 0.901 }, { "week_end_date": "2026-08-09", "price": 56.56, "os": 0.11, "value": 0.18, "quality": 0.07, "momentum": 0.7, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0284, "roe": -1.2844, "momentum_12_1": 0.3989 } ], "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": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 944000000, "cost_of_revenue": 16000000, "gross_profit": 928000000, "ebit": -307000000, "ebitda": -286745000, "pretax_income": -380000000, "tax_provision": 1000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 160000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -268583000, "capital_expenditure": 51444000, "free_cash_flow": -217139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192604000, "net_debt_issued": 502185000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267949000, "cost_of_revenue": 2739000, "gross_profit": 265210000, "ebit": -108764000, "ebitda": -105331000, "pretax_income": -113382000, "tax_provision": -1264000, "net_income": -114646000, "net_income_to_common": -114646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350065000, "total_current_assets": 2491274000, "total_assets": 2994501000, "short_term_debt": 242000000, "long_term_debt": 1351046000, "total_debt": 2418476000, "total_liabilities": 2555476000, "total_equity": 439737000, "shares_outstanding": 165419000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 565531000, "capital_expenditure": 16080000, "free_cash_flow": 581611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 20258000, "net_debt_issued": -432552000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267949000, "cost_of_revenue": 2739000, "gross_profit": 265210000, "ebit": -108764000, "ebitda": -105331000, "pretax_income": -113382000, "tax_provision": -1264000, "net_income": -114646000, "net_income_to_common": -114646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350065000, "total_current_assets": 2491274000, "total_assets": 2994501000, "short_term_debt": 242000000, "long_term_debt": 1351046000, "total_debt": 2418476000, "total_liabilities": 2555476000, "total_equity": 439737000, "shares_outstanding": 165419000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 565531000, "capital_expenditure": 16080000, "free_cash_flow": 581611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 20258000, "net_debt_issued": -432552000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -75310000, "ebitda": -68524000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 246091000, "cost_of_revenue": 2983000, "gross_profit": 243108000, "ebit": -117424000, "ebitda": -117424000, "pretax_income": -92310000, "tax_provision": 218000, "net_income": -92528000, "net_income_to_common": -92528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173381000, "total_current_assets": 2936945000, "total_assets": 3449969000, "short_term_debt": 432500000, "long_term_debt": 1349239000, "total_debt": 2040954000, "total_liabilities": 2958555000, "total_equity": 491414000, "shares_outstanding": 164874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -792819000, "capital_expenditure": 21763000, "free_cash_flow": -771056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57302000, "net_debt_issued": -44000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 203000000, "cost_of_revenue": 8000000, "gross_profit": 195000000, "ebit": -210000000, "ebitda": 4607486000, "pretax_income": -228000000, "tax_provision": 1000000, "net_income": -229000000, "net_income_to_common": -229000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372260000, "total_current_assets": 2990000000, "total_assets": 3523836000, "short_term_debt": 453146000, "long_term_debt": 1347443000, "total_debt": 2614325000, "total_liabilities": 3034747000, "total_equity": 489089000, "shares_outstanding": 162000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -137709000, "capital_expenditure": 21292000, "free_cash_flow": -116417000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 107817000, "net_debt_issued": -267692000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }