{ "ticker": { "uuid": "60862485-be82-40d1-b80b-9fde0c4a8665", "symbol": "SSP", "name": "E. W. Scripps Co Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/60862485-be82-40d1-b80b-9fde0c4a8665/", "api_url": "https://sharemaestro.com/factors/api/tickers/60862485-be82-40d1-b80b-9fde0c4a8665/" }, "latest_snapshot": { "ticker": { "uuid": "60862485-be82-40d1-b80b-9fde0c4a8665", "symbol": "SSP", "name": "E. W. Scripps Co Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/60862485-be82-40d1-b80b-9fde0c4a8665/", "api_url": "https://sharemaestro.com/factors/api/tickers/60862485-be82-40d1-b80b-9fde0c4a8665/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.48, "value": 0.8, "quality": 0.11, "momentum": 0.19, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 2.99, "market_cap": 273707063.76, "pe_ratio": null, "earnings_yield": 0.0518, "ebitda_to_ev": 0.0969, "shareholder_yield": 0, "roe": -0.0797, "piotroski_f_score": 3, "momentum_12_1": -0.1291, "volatility_252d": 0.7526 }, "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": 10.3247, "earnings_yield": 0.0518, "fcf_yield": 0.0319, "shareholder_yield": 0 }, "quality": { "roe": -0.0797, "roic": 0.0333, "gross_margin": 0.3214, "fcf_margin": 0.0488, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.1333, "eps_growth_1y": null, "fcf_growth_1y": -0.7135 }, "momentum": { "price_return_12m": -0.1021, "momentum_12_1": -0.1291, "relative_strength": -0.3183 }, "scores": { "value_percentile": 0.8, "quality_percentile": 0.11, "momentum_percentile": 0.19, "growth_composite": 85, "yield_composite": 97, "overall_composite": 52, "os_score": 0.48, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.41, "os": 0.8, "value": 0.79, "quality": 0.12, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0512, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": 1.0995 }, { "week_end_date": "2026-06-14", "price": 2.99, "os": 0.55, "value": 0.8, "quality": 0.12, "momentum": 0.31, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0518, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": 0.3 }, { "week_end_date": "2026-06-21", "price": 2.75, "os": 0.51, "value": 0.8, "quality": 0.12, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0522, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": 0.0962 }, { "week_end_date": "2026-06-28", "price": 2.9, "os": 0.53, "value": 0.8, "quality": 0.13, "momentum": 0.25, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0519, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": 0.2151 }, { "week_end_date": "2026-07-05", "price": 3.12, "os": 0.52, "value": 0.8, "quality": 0.13, "momentum": 0.24, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0516, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": 0.0271 }, { "week_end_date": "2026-07-12", "price": 3.02, "os": 0.5, "value": 0.8, "quality": 0.12, "momentum": 0.21, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0518, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": -0.2048 }, { "week_end_date": "2026-07-19", "price": 3.1, "os": 0.48, "value": 0.8, "quality": 0.11, "momentum": 0.19, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0516, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": -0.159 }, { "week_end_date": "2026-07-26", "price": 2.99, "os": 0.48, "value": 0.8, "quality": 0.11, "momentum": 0.19, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0518, "shareholder_yield": 0, "roe": -0.0797, "momentum_12_1": -0.1291 } ], "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": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2150585000, "cost_of_revenue": 1425349000, "gross_profit": 725236000, "ebit": 101466000, "ebitda": -49366000, "pretax_income": -119502000, "tax_provision": -18625000, "net_income": -100877000, "net_income_to_common": -100877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 27828000, "long_term_debt": 2585534000, "total_debt": 2730709000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88024000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 53100000, "capital_expenditure": 46577000, "free_cash_flow": 99677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -321152000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2509772000, "cost_of_revenue": 1320774000, "gross_profit": 1188998000, "ebit": 420325000, "ebitda": 575553000, "pretax_income": 209981000, "tax_provision": 63763000, "net_income": 146218000, "net_income_to_common": 146218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23852000, "total_current_assets": 630015000, "total_assets": 5198575000, "short_term_debt": 15612000, "long_term_debt": 2560560000, "total_debt": 2686592000, "total_liabilities": 3880561000, "total_equity": 1318014000, "shares_outstanding": 86067000, "goodwill_and_intangibles": 3604062000 }, "cash_flow": { "operating_cash_flow": 365680000, "capital_expenditure": 65256000, "free_cash_flow": 430936000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -345612000 } } ], "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": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 52510000, "ebitda": 87857000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 52510000, "ebitda": 87857000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 52510000, "ebitda": 87857000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 52510000, "ebitda": 87857000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 52510000, "ebitda": 87857000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 52510000, "ebitda": 87857000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 516868000, "cost_of_revenue": 346141000, "gross_profit": 170727000, "ebit": 24900000, "ebitda": 60247000, "pretax_income": -4448000, "tax_provision": -2658000, "net_income": -1790000, "net_income_to_common": -1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95031000, "total_current_assets": 665297000, "total_assets": 4917048000, "short_term_debt": 18765000, "long_term_debt": 2548901000, "total_debt": 2681136000, "total_liabilities": 3671647000, "total_equity": 1245401000, "shares_outstanding": 89767000, "goodwill_and_intangibles": 3426723000 }, "cash_flow": { "operating_cash_flow": 3506000, "capital_expenditure": 3156000, "free_cash_flow": 6662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10598000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 560258000, "cost_of_revenue": 483194000, "gross_profit": 77064000, "ebit": 18600000, "ebitda": 56566000, "pretax_income": -40746000, "tax_provision": -12245000, "net_income": -28501000, "net_income_to_common": -28501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88757000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 45131000, "capital_expenditure": 13888000, "free_cash_flow": 59019000, "dividends_paid": 16411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -57214000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 560258000, "cost_of_revenue": 483194000, "gross_profit": 77064000, "ebit": 18600000, "ebitda": 56566000, "pretax_income": -40746000, "tax_provision": -12245000, "net_income": -28501000, "net_income_to_common": -28501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88757000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 45131000, "capital_expenditure": 13888000, "free_cash_flow": 59019000, "dividends_paid": 16411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -57214000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 560258000, "cost_of_revenue": 483194000, "gross_profit": 77064000, "ebit": 18600000, "ebitda": 56566000, "pretax_income": -40746000, "tax_provision": -12245000, "net_income": -28501000, "net_income_to_common": -28501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88757000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 45131000, "capital_expenditure": 13888000, "free_cash_flow": 59019000, "dividends_paid": 16411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -57214000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 560258000, "cost_of_revenue": 483194000, "gross_profit": 77064000, "ebit": 18600000, "ebitda": 56566000, "pretax_income": -40746000, "tax_provision": -12245000, "net_income": -28501000, "net_income_to_common": -28501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88757000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 45131000, "capital_expenditure": 13888000, "free_cash_flow": 59019000, "dividends_paid": 16411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -57214000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 560258000, "cost_of_revenue": 483194000, "gross_profit": 77064000, "ebit": 18600000, "ebitda": 56566000, "pretax_income": -40746000, "tax_provision": -12245000, "net_income": -28501000, "net_income_to_common": -28501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 747418000, "total_assets": 5008628000, "short_term_debt": 8854000, "long_term_debt": 2585534000, "total_debt": 2711735000, "total_liabilities": 3762536000, "total_equity": 1246092000, "shares_outstanding": 88757000, "goodwill_and_intangibles": 3436110000 }, "cash_flow": { "operating_cash_flow": 45131000, "capital_expenditure": 13888000, "free_cash_flow": 59019000, "dividends_paid": 16411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -57214000 } } ] }, "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/" } ], "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 } }